{"text_format":"1","workbook":"xlsx","n_sheets":61,"sheets":["Model Diagram","Init","BlockShaping","IRD","LDD_YR1","LDD_YR2","TRMbdActuals_TOCA","TRMbdForecast_TOCA","TRMbdForecast_TRL","TRMbdForecast_NLSL","TRMbdForecast_Existing","TRMbdForecast_Tier1_Diurnal","TRMbdForecast_LoadShp","TRMbdForecast_CSP","TRMbdForecast_CDQ","Actuals Rates","Forecast Rates","TOCA_Actuals","LSTU_22","LSTU_23","ALF_TRLdata","BillingActual_CSP","BillingActuals_Energy","Billing totals","BillingCDQ","PLVS","StagingTRM","Status Quo","StagingPRDM","Demand Revenues","PLVS Revenues","Energy Rates","Energy Revenues","Energy Revenues PLVS","Customer Tier 1 Energy","Effective Rates","RIC_c","CustomerDashboard","Chart Data","Chart Data (MWh)","Alternative 1 Histogram","Alternative 2 Histogram","Alternative 3 Histogram","Alternative 4 Histogram","Alternative 1 Rank Order","Alternative 2 Rank Order","Alternative 3 Rank Order","Alternative 4 Rank Order","Alternative 1 by NonSlice Load","Alternative 2 by NonSlice Load","Alternative 3 by NonSlice Load","Alternative 4 by NonSlice Load","Alternative 1 Effective Rates","Alternative 2 Effective Rate","Alternative 3 Effective Rate","Alternative 4 Effective Rate","Status Quo Cash Flow","Alternative 1 Cash Flow","Alternative 2 Cash Flow","Alternative 3 Cash Flow","Alternative 4 Cash Flow"],"not_rendered":{"charts":50,"images":1,"macros":1,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Alternative 1 Histogram","index":40,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Histogram","index":41,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Histogram","index":42,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Histogram","index":43,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 Rank Order","index":44,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Rank Order","index":45,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Rank Order","index":46,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Rank Order","index":47,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 by NonSlice Load","index":48,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 by NonSlice Load","index":49,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 by NonSlice Load","index":50,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 by NonSlice Load","index":51,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 Effective Rates","index":52,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Effective Rate","index":53,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Effective Rate","index":54,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Effective Rate","index":55,"reason":"not_a_worksheet"},{"sheet":"Status Quo Cash Flow","index":56,"reason":"not_a_worksheet"},{"sheet":"Alternative 1 Cash Flow","index":57,"reason":"not_a_worksheet"},{"sheet":"Alternative 2 Cash Flow","index":58,"reason":"not_a_worksheet"},{"sheet":"Alternative 3 Cash Flow","index":59,"reason":"not_a_worksheet"},{"sheet":"Alternative 4 Cash Flow","index":60,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":7,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Model Diagram","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Init","index":1,"n_rows":592,"n_cols":27,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,"YYYY","FYMonthID","FiscalYear","MM","DT","TotalHours","HLH","LLH",null,"year","days","hours",null,"Yes",null,null,null,"BESID","AccountName","Slice Block or Block","PNGC","Initial Slice%","PLVS Election"]
[null,null,null,null,2023,1,2022,10,"2021-10-01",{"$f":"+SUM(K2:L2)","v":744},416,328,null,2022,365,8760,null,"No",null,"Load Following"]
["Start Year",2024,{"$f":"+IF(B3<>2022,\"Forecast\",\"Actuals\")","v":"Forecast"},null,2023,2,2022,11,{"$f":"+EOMONTH(I2,0)+1","v":"2021-11-01"},{"$f":"+SUM(K3:L3)","v":721},400,321,null,2023,365,8760,null,null,null,"Block only",null,10005,"Alder Mutual",0,0,0,"Yes"]
[null,null,null,null,2023,3,2022,12,{"$f":"+EOMONTH(I3,0)+1","v":"2021-12-01"},744,416,328,null,2024,366,8784,null,null,null,"Block with Shaping",null,10015,"Asotin County PUD #1",0,0,0,"Yes"]
["Tier 1 System Capability",null,null,null,2023,4,2023,1,"2022-01-01",744,400,344,null,2025,365,8760,null,null,null,"Slice Block",null,10024,"Benton County PUD #1",1,0,0,"Yes"]
[2022,6736.3590000000004,null,null,2023,5,2023,2,"2022-02-01",672,384,288,null,2026,365,8760,null,null,null,null,null,10025,"Benton REA",0,0,0,"Yes"]
[2024,7063.3649999999998,null,null,2023,6,2023,3,"2022-03-01",743,432,311,null,2027,365,8760,null,null,null,null,null,10027,"Big Bend Elec Coop",0,0,0,"Yes"]
[null,null,null,null,2023,7,2023,4,"2022-04-01",720,416,304,null,2028,366,8784,null,null,null,null,null,10029,"Blachly Lane Elec Coop",0,1,0,"Yes"]
["Include Tier 2 Load Shaping in Effective Rate",null,null,null,2023,8,2023,5,"2022-05-01",744,400,344,null,2029,365,8760,null,null,null,null,null,10044,"Canby, City of",0,0,0,"Yes"]
[null,"Yes",null,null,2023,9,2023,6,"2022-06-01",720,416,304,null,2030,365,8760,null,null,null,"Peak-CDQ-aHLH",null,10046,"Central Electric Coop",0,1,0,"Yes"]
[null,null,null,null,2023,10,2023,7,"2022-07-01",744,400,344,null,2031,365,8760,null,null,null,"Peak-aMW",null,10047,"Central Lincoln PUD",0,0,0,"Yes"]
[null,null,null,null,2023,11,2023,8,"2022-08-01",744,432,312,null,2032,366,8784,null,null,null,"Peak-aHLH",null,10055,"Albion, City of",0,0,0,"Yes"]
["Include Block Shaping?","Yes",null,null,2023,12,2023,9,"2022-09-01",720,400,320,null,2033,365,8760,null,null,null,"TTSL",null,10057,"Ashland, City of",0,0,0,"Yes"]
[null,null,null,null,2023,1,2022,10,"2022-10-01",744,416,328,null,2034,365,8760,null,null,null,"Peak-aMW",null,10059,"Bandon, City of",0,0,0,"Yes"]
["Scenario Selection",null,null,null,2023,2,2022,11,"2022-11-01",721,400,321,null,2035,365,8760,null,null,null,null,null,10061,"Blaine, City of",0,0,0,"Yes"]
[null,null,null,null,2025,12,2025,9,"2025-09-01",720,400,320,null,2069,365,8760,null,null,null,null,null,10118,"Consumers Power",0,1,0,"Yes"]
[null,null,null,null,2028,1,2027,10,"2027-10-01",744,416,328,null,null,null,null,null,null,null,null,null,10231,"Klickitat County PUD #1",0,0,0,"Yes"]
[null,null,null,null,2029,8,2029,5,"2029-05-01",744,416,328,null,null,null,null,null,null,null,null,null,10286,"Okanogan County PUD #1",1,0,0,"Yes"]
[null,null,null,null,2033,5,2033,2,"2033-02-01",672,384,288]
[null,null,null,null,2036,7,2036,4,"2036-04-01",720,416,304]
[null,null,null,null,2041,4,2041,1,"2041-01-01",744,416,328]
[null,null,null,null,2043,5,2043,2,"2043-02-01",672,384,288]
[null,null,null,null,2045,12,2045,9,"2045-09-01",720,400,320]
[null,null,null,null,2050,4,2050,1,"2050-01-01",744,400,344]
[null,null,null,null,2051,11,2051,8,"2051-08-01",744,432,312]
[null,null,null,null,2056,8,2056,5,"2056-05-01",744,416,328]
[null,null,null,null,2060,5,2060,2,"2060-02-01",696,384,312]
[null,null,null,null,2063,7,2063,4,"2063-04-01",720,400,320]
[null,null,null,null,2065,2,2064,11,"2064-11-01",721,384,337]
[null,null,null,null,2070,4,2070,1,"2070-01-01",744,416,328]
[null,null,null,null,2071,1,2070,10,"2070-10-01",744,432,312]
[null,null,null,null,2071,2,2070,11,"2070-11-01",721,384,337]
[null,null,null,null,2071,3,2070,12,"2070-12-01",744,416,328]

{"sheet":"BlockShaping","index":2,"n_rows":137,"n_cols":27,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Elections",null,"Shaping Capacity (MW demand)",null,null,null,null,null,null,null,null,null,null,null,null,"HLH/LLH Shape Adjustment (% HLH shift)"]
[null,null,10,11,12,1,2,3,4,5,6,7,8,9,null,{"$f":"+C2","v":10},{"$f":"+D2","v":11},12,1,2,3,4,5,6,7,8,{"$f":"+N2","v":9}]
[10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+A3","v":10005},1,1,1,1,1,1,1,1,1,1,1,1]
[10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+A4","v":10015},1,1,1,1,1,1,1,1,1,1,1,1]
[10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10024,1,1,1,1,1,1,1,1,1,1,1,1]
[10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,10025,1,1,1,1,1,1,1,1,1,1,1,1]
[10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10027,1,1,1,1,1,1,1,1,1,1,1,1]
[10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10029,1,1,1,1,1,1,1,1,1,1,1,1]
[10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,10044,1,1,1,1,1,1,1,1,1,1,1,1]
[10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,10046,1,1,1,1,1,1,1,1,1,1,1,1]
[10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,10047,1,1,1,1,1,1,1,1,1,1,1,1]
[10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,10055,1,1,1,1,1,1,1,1,1,1,1,1]
[10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,10057,1,1,1,1,1,1,1,1,1,1,1,1]
[10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,10059,1,1,1,1,1,1,1,1,1,1,1,1]
[10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,10061,1,1,1,1,1,1,1,1,1,1,1,1]
[10067,"Cheney, City of",0,0,0,0,0,0,0,0,0,0,0,0,10067,1,1,1,1,1,1,1,1,1,1,1,1]
[10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,10074,1,1,1,1,1,1,1,1,1,1,1,1]
[10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,10087,1,1,1,1,1,1,1,1,1,1,1,1]
[10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,10106,1,1,1,1,1,1,1,1,1,1,1,1]
[10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,10136,1,1,1,1,1,1,1,1,1,1,1,1]
[10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10174,1,1,1,1,1,1,1,1,1,1,1,1]
[10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,10203,1,1,1,1,1,1,1,1,1,1,1,1]
[10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,10204,1,1,1,1,1,1,1,1,1,1,1,1]
[10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10242,1,1,1,1,1,1,1,1,1,1,1,1]
[10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,10278,1,1,1,1,1,1,1,1,1,1,1,1]
[10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,10306,1,1,1,1,1,1,1,1,1,1,1,1]
[10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10352,1,1,1,1,1,1,1,1,1,1,1,1]
[10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,10379,1,1,1,1,1,1,1,1,1,1,1,1]
[10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10440,1,1,1,1,1,1,1,1,1,1,1,1]
[10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,10706,1,1,1,1,1,1,1,1,1,1,1,1]
[11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,11680,1,1,1,1,1,1,1,1,1,1,1,1]
[12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,12026,1,1,1,1,1,1,1,1,1,1,1,1]
[10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,10298,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"IRD","index":3,"n_rows":301,"n_cols":22,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["BESID","AccountName",2022,{"$f":"+C1+1","v":2023},{"$f":"+D1+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10024,"Benton County PUD #1",312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2]
[10025,"Benton REA",82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004]
[10027,"Big Bend Elec Coop",209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54]
[10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002]
[10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10083,"Monmouth, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10091,"Rupert, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10156,"Elmhurst Mutual P & L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10242,"Lost River Elec Coop",37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894,37558.894]
[10307,"Peninsula Light Company",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10391,"United Electric Coop",44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998,44270.152999999998]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"LDD_YR1","index":4,"n_rows":142,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Applicable Low Density Discount for FY2022"]
["Prepared by BPA, September 23, 2021"]
[]
["applicable LDD = eligible LDD * max(adjTRL/RHWM, 1.0)"]
["BESID","Preference Customer","RHWM 2022","TRL aMW 2022","Existing Resource aMW 2022","NLSL aMW 2022","AdjTRL aMW 2022","LDD adjTRL/RHWM 2022","Eligible LDD 2022","Applicable LDD 2022",null,null,null,"Previous LDD","∆"]
[10005,"Alder Mutual",0.52300000000000002,0.623,0,0,0.623,1.1912045889101337,0.02,2.3820000000000001E-2,{"$f":"VLOOKUP(A6,StagingTRM!A:C,3,FALSE)","v":0},10005,null,0.03,-6.179999999999998E-3]
[10025,"Benton REA",56.908999999999999,66.665999999999997,0,0,66.665999999999997,1.1714491556695776,5.5000000000000007E-2,6.4430000000000001E-2,{"$f":"VLOOKUP(A7,StagingTRM!A:C,3,FALSE)","v":0},10025,null,6.2440000000000002E-2,1.9899999999999987E-3]
[10027,"Big Bend Elec Coop",58.372999999999998,66.27,0,0,66.27,1.1352851489558529,7.0000000000000007E-2,7.9469999999999999E-2,{"$f":"VLOOKUP(A8,StagingTRM!A:C,3,FALSE)","v":0},10027,null,7.5639999999999999E-2,3.8300000000000001E-3]
[10029,"Blachly Lane Elec Coop",16.803999999999998,21.914000000000001,0,0,21.914000000000001,1.30409426327065,6.5000000000000002E-2,8.4769999999999998E-2,{"$f":"VLOOKUP(A9,StagingTRM!A:C,3,FALSE)","v":0},10029,null,7.8560000000000005E-2,6.2099999999999933E-3]
[10065,"Cascade Locks, City of",2.2679999999999998,4.3639999999999999,0,0,4.3639999999999999,1.924162257495591,4.0000000000000008E-2,7.6969999999999997E-2,{"$f":"VLOOKUP(A10,StagingTRM!A:C,3,FALSE)","v":0},10065,null,4.1860000000000001E-2,3.5109999999999995E-2]
[10046,"Central Electric Coop",78.078000000000003,95.831999999999994,0,0,95.831999999999994,1.2273879966187657,6.5000000000000002E-2,7.9780000000000004E-2,{"$f":"VLOOKUP(A11,StagingTRM!A:C,3,FALSE)","v":0},10046,null,7.3469999999999994E-2,6.31000000000001E-3]
[10101,"Clallam County PUD #1",72.522999999999996,76.775000000000006,0,0,76.775000000000006,1.0586296761027538,0.05,5.2929999999999998E-2,{"$f":"VLOOKUP(A12,StagingTRM!A:C,3,FALSE)","v":0},10101,null,5.151E-2,1.4199999999999977E-3]
[10106,"Clearwater Power",22.777999999999999,23.687000000000001,0,0,23.687000000000001,1.0399069277372905,7.0000000000000007E-2,7.2789999999999994E-2,{"$f":"VLOOKUP(A13,StagingTRM!A:C,3,FALSE)","v":0},10106,null,7.0069999999999993E-2,2.7200000000000002E-3]
[10109,"Columbia Basin Elec Coop",11.56,13.628,0,0,13.628,1.1788927335640138,7.0000000000000007E-2,8.2519999999999996E-2,{"$f":"VLOOKUP(A14,StagingTRM!A:C,3,FALSE)","v":0},10109,null,7.9630000000000006E-2,2.8899999999999898E-3]
[10111,"Columbia Power Coop",3.0859999999999999,3.05,0,0,3.05,1,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"VLOOKUP(A15,StagingTRM!A:C,3,FALSE)","v":0},10111,null,7.0000000000000007E-2,0]
[10118,"Consumers Power",43.567999999999998,52.052,2.363,0,49.689,1.1404930224017629,6.5000000000000002E-2,7.4130000000000001E-2,{"$f":"VLOOKUP(A17,StagingTRM!A:C,3,FALSE)","v":0},10118,null,6.7570000000000005E-2,6.5599999999999964E-3]
[10203,"Idaho County L & P",5.9269999999999996,6.4729999999999999,0,0,6.4729999999999999,1.0921208031044374,7.0000000000000007E-2,7.6450000000000004E-2,{"$f":"VLOOKUP(A26,StagingTRM!A:C,3,FALSE)","v":0},10203,null,7.3010000000000005E-2,3.4399999999999986E-3]
[10246,"Mason County PUD #1",8.5730000000000004,10.198,0.54200000000000004,0,9.6560000000000006,1.1263268400793187,5.5000000000000007E-2,6.1949999999999998E-2,{"$f":"VLOOKUP(A35,StagingTRM!A:C,3,FALSE)","v":0},10246,null,5.5E-2,6.9499999999999978E-3]
[10291,"Oregon Trail Coop",75.531999999999996,80.307000000000002,0,0,80.307000000000002,1.0632182386273368,0.05,5.3159999999999999E-2,{"$f":"VLOOKUP(A45,StagingTRM!A:C,3,FALSE)","v":0},10291,null,0.05,3.1599999999999961E-3]
[10391,"United Electric Coop",28.594999999999999,32.520000000000003,0,0,32.520000000000003,1.137261759048785,3.0000000000000002E-2,3.4119999999999998E-2,{"$f":"VLOOKUP(A54,StagingTRM!A:C,3,FALSE)","v":0},10391,null,3.6569999999999998E-2,-2.4500000000000008E-3]
[10015,"Asotin County PUD #1",0.54700000000000004,0.63,0,0,0.63,1.1517367458866543,null,null,{"$f":"VLOOKUP(A63,StagingTRM!A:C,3,FALSE)","v":0},10015]
[10067,"Cheney, City of",15.087999999999999,17.373000000000001,0,0,17.373000000000001,1.151444856839873,null,null,{"$f":"VLOOKUP(A72,StagingTRM!A:C,3,FALSE)","v":0},10067]
[10112,"Columbia River PUD",55.564999999999998,55.076999999999998,0,0,55.076999999999998,1,null,null,{"$f":"VLOOKUP(A76,StagingTRM!A:C,3,FALSE)","v":0},10112]
[10072,"Ellensburg, City of",22.876999999999999,24.574999999999999,0,0,24.574999999999999,1.0742230187524588,null,null,{"$f":"VLOOKUP(A83,StagingTRM!A:C,3,FALSE)","v":0},10072]
[10190,"Grant County PUD #2",4.952,5.3890000000000002,0,0,5.3890000000000002,1.0882471728594507,null,null,{"$f":"VLOOKUP(A92,StagingTRM!A:C,3,FALSE)","v":0},10190]
[10078,"McCleary, City of",3.5459999999999998,3.883,0,0,3.883,1.0950366610265088,null,null,{"$f":"VLOOKUP(A101,StagingTRM!A:C,3,FALSE)","v":0},10078]
[10304,"Parkland L & W",13.42,13.385999999999999,0,0,13.385999999999999,1,null,null,{"$f":"VLOOKUP(A111,StagingTRM!A:C,3,FALSE)","v":0},10304]
[10349,"Seattle City Light",499.76,1074.809,615.51499999999999,0,459.29399999999998,1,null,null,{"$f":"VLOOKUP(A120,StagingTRM!A:C,3,FALSE)","v":0},10349]
[10097,"Troy, City of",1.944,2.0259999999999998,0,0,2.0259999999999998,1.0421810699588476,null,null,{"$f":"VLOOKUP(A129,StagingTRM!A:C,3,FALSE)","v":0},10097]
[10406,"U.S. DOE Albany Research Center",0.437,0.64800000000000002,0,0,0.64800000000000002,1.4828375286041191,null,null,{"$f":"VLOOKUP(A131,StagingTRM!A:C,3,FALSE)","v":0},10406]
[13927,null,null,null,null,null,null,null,null,null,null,0]
[10298,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(K6:K139,J6:J139)/SUM(K6:K139)","v":{"$error":"#DIV/0!"}}]
[1,2,3,4,5,6,7,8,9,10]

{"sheet":"LDD_YR2","index":5,"n_rows":142,"n_cols":12,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Applicable Low Density Discount for FY2023"]
["Prepared by BPA, August 29, 2022"]
[]
["applicable LDD = eligible LDD * max(adjTRL/RHWM, 1.0)"]
["BESID","Preference Customer","RHWM 2023","TRL aMW 2023","Existing Resource aMW 2023","NLSL aMW 2023","AdjTRL aMW 2023","LDD adjTRL/RHWM 2023","Eligible LDD 2023","Applicable LDD 2023"]
[10005,"Alder Mutual",0.52300000000000002,0.63100000000000001,0,0,0.63100000000000001,1.2065009560229445,0.02,2.4129999999999999E-2,{"$f":"VLOOKUP(A6,StagingTRM!A:C,3,FALSE)","v":0},10005]
[10025,"Benton REA",56.908999999999999,67.355000000000004,0,0,67.355000000000004,1.1835562037639038,5.5000000000000007E-2,6.5100000000000005E-2,{"$f":"VLOOKUP(A7,StagingTRM!A:C,3,FALSE)","v":0},10025]
[10027,"Big Bend Elec Coop",58.372999999999998,66.585999999999999,0,0,66.585999999999999,1.1406986106590375,7.0000000000000007E-2,7.9850000000000004E-2,{"$f":"VLOOKUP(A8,StagingTRM!A:C,3,FALSE)","v":0},10027]
[10029,"Blachly Lane Elec Coop",16.803999999999998,22.349,0,0,22.349,1.3299809569150203,6.5000000000000002E-2,8.6449999999999999E-2,{"$f":"VLOOKUP(A9,StagingTRM!A:C,3,FALSE)","v":0},10029]
[10065,"Cascade Locks, City of",2.2679999999999998,4.3879999999999999,0,0,4.3879999999999999,1.9347442680776015,4.0000000000000008E-2,7.739E-2,{"$f":"VLOOKUP(A10,StagingTRM!A:C,3,FALSE)","v":0},10065]
[10046,"Central Electric Coop",78.078000000000003,97.424000000000007,0,0,97.424000000000007,1.2477778631624785,6.5000000000000002E-2,8.1110000000000002E-2,{"$f":"VLOOKUP(A11,StagingTRM!A:C,3,FALSE)","v":0},10046]
[10101,"Clallam County PUD #1",72.522999999999996,76.927999999999997,0,0,76.927999999999997,1.0607393516539581,0.05,5.3039999999999997E-2,{"$f":"VLOOKUP(A12,StagingTRM!A:C,3,FALSE)","v":0},10101]
[10106,"Clearwater Power",22.777999999999999,23.795000000000002,0,0,23.795000000000002,1.0446483448941963,7.0000000000000007E-2,7.3130000000000001E-2,{"$f":"VLOOKUP(A13,StagingTRM!A:C,3,FALSE)","v":0},10106]
[10109,"Columbia Basin Elec Coop",11.56,13.673,0,0,13.673,1.1827854671280276,7.0000000000000007E-2,8.2790000000000002E-2,{"$f":"VLOOKUP(A14,StagingTRM!A:C,3,FALSE)","v":0},10109]
[10111,"Columbia Power Coop",3.0859999999999999,3.048,0,0,3.048,1,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"VLOOKUP(A15,StagingTRM!A:C,3,FALSE)","v":0},10111]
[10118,"Consumers Power",43.567999999999998,52.436,2.363,0,50.073,1.1493068307014322,6.5000000000000002E-2,7.4700000000000003E-2,{"$f":"VLOOKUP(A17,StagingTRM!A:C,3,FALSE)","v":0},10118]
[10203,"Idaho County L & P",5.9269999999999996,6.5,0,0,6.5,1.0966762274337778,7.0000000000000007E-2,7.6770000000000005E-2,{"$f":"VLOOKUP(A26,StagingTRM!A:C,3,FALSE)","v":0},10203]
[10246,"Mason County PUD #1",8.5730000000000004,10.234999999999999,0.54200000000000004,0,9.6929999999999996,1.1306427155021579,0,0,{"$f":"VLOOKUP(A35,StagingTRM!A:C,3,FALSE)","v":0},10246]
[10291,"Oregon Trail Coop",75.531999999999996,78.712999999999994,0,0,78.712999999999994,1.042114600434253,0.05,5.2109999999999997E-2,{"$f":"VLOOKUP(A45,StagingTRM!A:C,3,FALSE)","v":0},10291]
[10391,"United Electric Coop",28.594999999999999,33.017000000000003,0,0,33.017000000000003,1.1546424200034973,3.0000000000000002E-2,3.4639999999999997E-2,{"$f":"VLOOKUP(A54,StagingTRM!A:C,3,FALSE)","v":0},10391]
[10015,"Asotin County PUD #1",0.54700000000000004,0.63400000000000001,0,0,0.63400000000000001,1.1590493601462522,null,null,{"$f":"VLOOKUP(A63,StagingTRM!A:C,3,FALSE)","v":0},10015]
[10067,"Cheney, City of",15.087999999999999,17.510000000000002,0,0,17.510000000000002,1.1605249204665962,null,null,{"$f":"VLOOKUP(A72,StagingTRM!A:C,3,FALSE)","v":0},10067]
[10112,"Columbia River PUD",55.564999999999998,55.183999999999997,0,0,55.183999999999997,1,null,null,{"$f":"VLOOKUP(A76,StagingTRM!A:C,3,FALSE)","v":0},10112]
[10072,"Ellensburg, City of",22.876999999999999,24.65,0,0,24.65,1.0775014206408182,null,null,{"$f":"VLOOKUP(A83,StagingTRM!A:C,3,FALSE)","v":0},10072]
[10191,"Grays Harbor PUD #1",125.16800000000001,129.197,0,0,129.197,1.0321887383356769,null,null,{"$f":"VLOOKUP(A92,StagingTRM!A:C,3,FALSE)","v":0},10191]
[10078,"McCleary, City of",3.5459999999999998,3.9209999999999998,0,0,3.9209999999999998,1.1057529610829104,null,null,{"$f":"VLOOKUP(A101,StagingTRM!A:C,3,FALSE)","v":0},10078]
[10304,"Parkland L & W",13.42,13.417999999999999,0,0,13.417999999999999,1,null,null,{"$f":"VLOOKUP(A111,StagingTRM!A:C,3,FALSE)","v":0},10304]
[10349,"Seattle City Light",499.76,1066.4739999999999,614.37400000000002,0,452.1,1,null,null,{"$f":"VLOOKUP(A120,StagingTRM!A:C,3,FALSE)","v":0},10349]
[10097,"Troy, City of",1.944,2.0310000000000001,0,0,2.0310000000000001,1.0447530864197532,null,null,{"$f":"VLOOKUP(A129,StagingTRM!A:C,3,FALSE)","v":0},10097]
[10406,"U.S. DOE Albany Research Center",0.437,0.64800000000000002,0,0,0.64800000000000002,1.4828375286041191,null,null,{"$f":"VLOOKUP(A131,StagingTRM!A:C,3,FALSE)","v":0},10406]
[13927,null,null,null,null,null,null,null,null,null,null,0]
[10298,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(K6:K139,J6:J139)/SUM(K6:K139)","v":{"$error":"#DIV/0!"}}]
[1,2,3,4,5,6,7,8,9,10]

{"sheet":"TRMbdActuals_TOCA","index":6,"n_rows":141,"n_cols":71,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM","CHWM 2022","TRL 2022","TRL 2023","NLSL 2022","NLSL 2023","Existing/Other Resource aMW 2022","Existing/Other Resource aMW 2023","Existing/Other Resource MWh 2022","Existing/Other Resource MWh 2023","TRL - NLSL - Existing Resource 2022","TRL - NLSL - Existing Resource 2023","TRL - NLSL - Existing Resource MWh 2022","TRL - NLSL - Existing Resource MWh 2023","RHWM 2022","RHWM MWh 2022","RHWM MWh 2023","Above RHWM 2022","Above RHWM 2023","Above RHWM Not Served with LS 2022","Above RHWM Not Served with LS 2023","Above RHWM Load Served at the LS rate 2022","Above RHWM Load Served at the LS rate 2023","Total Vintage 2022","Total Vintage 2023","Remaining Above RHWM 2022","Remaining Above RHWM 2023","TOCA 2022","TOCA 2023","Slice% 2022","Non-slice TOCA 2022","Non-slice TOCA 2023","Avg Non-Slice\nTOCA","T1 Percentage 2022","T1 Percentage 2023","LDD adjTRL/RHWM 2022","LDD adjTRL/RHWM 2023","Applicable LDD 2022","Applicable LDD 2023","Election 2022","Election 2023","Amount 2022","Amount 2023","Tier 2 Amounts 2022","Tier 2 Amounts 2023","New Resource aMW 2022","New Resource aMW 2023","Remarketing 2022","Remarketing 2023","T2 Remarketing 2022","T2 Remarketing 2023","NR Remarketing 2022","NR Remarketing 2023","Forecast Net Requirement 2022","Forecast Net Requirement 2023","Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2"]
[null,10005,"Alder Mutual",1,0,0.55600000000000005,0.55600000000000005,0.65200000000000002,0.65200000000000002,0,0,0,0,0,0,0.623,0.63100000000000001,5457.48,5527.56,0.52300000000000002,4581.4800000000005,4581.4800000000005,0.1,0.108,0,0,0.1,0.108,0,0,0,0,7.7600000000000002E-5,7.7600000000000002E-5,0,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0.83907136179775299,0.82843337305863718,1.1912045889101337,1.2065009560229445,2.9780114722753343E-2,3.0162523900573612E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.623,0.63100000000000001,0,1,0,0.623,0.63100000000000001,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",1,0,0.58199999999999996,0.58199999999999996,0.58299999999999996,0.58299999999999996,0,0,0,0,0,0,0.63,0.63400000000000001,5518.8,5553.84,0.54700000000000004,4791.72,4791.72,8.3000000000000004E-2,8.6999999999999994E-2,0,0,8.3000000000000004E-2,8.6999999999999994E-2,0,0,0,0,8.1199999999999995E-5,8.1199999999999995E-5,0,8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,0.86824182666666661,0.8627639602523659,1.1517367458866543,1.1590493601462522,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.63,0.63400000000000001,0,1,0,0.63,0.63400000000000001,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",1,0,204.28200000000001,204.28200000000001,209.96700000000001,209.982,0,0,0.91900000000000004,0.91900000000000004,8050.4400000000005,8050.4400000000005,209.048,209.06299999999999,1831260.48,1831391.88,192.001,1681928.76,1681928.76,17.047000000000001,17.062000000000001,17.047000000000001,17.062000000000001,0,0,0,0,17.047000000000001,17.062000000000001,2.8502199999999998E-2,2.8502199999999998E-2,1.3679200000000001E-2,1.4822999999999998E-2,1.4822999999999998E-2,1.4822999999999998E-2,0.91719110793743786,0.91712558867093386,1.0887859959062713,1.0888641204993723,0,0,4,4,0,0,0,0,0,0,0,0,0,0,0,0,192.001,192.001,0,0,1,0,0,192.001,192.001,0,0,0,0]
[null,10025,"Benton REA",1,0,60.548999999999999,60.548999999999999,67.016000000000005,67.885000000000005,0,0,0,0,0,0,66.665999999999997,67.355000000000004,583994.15999999992,590029.80000000005,56.908999999999999,498522.83999999997,498522.83999999997,9.7569999999999997,10.446,9.7569999999999997,10.446,0,0,0,0,9.7569999999999997,10.446,8.4480000000000006E-3,8.4480000000000006E-3,0,8.4480000000000006E-3,8.4480000000000006E-3,8.4480000000000006E-3,0.85363994887948891,0.84490774006384084,1.1714491556695776,1.1835562037639038,7.0286949340174668E-2,7.1013372225834231E-2,1,1,0,0,9.7569999999999997,10.446,0,0,0,0,0,0,0,0,66.665999999999997,67.355000000000004,0,1,0,56.908999999999999,56.909000000000006,0,0,0,0,9.7569999999999997,10.446]
[null,10027,"Big Bend Elec Coop",1,0,62.106999999999999,62.106999999999999,66.27,66.585999999999999,0,0,0,0,0,0,66.27,66.585999999999999,580525.19999999995,583293.36,58.372999999999998,511347.48,511347.48,7.8970000000000002,8.2129999999999992,7.8970000000000002,8.2129999999999992,0,0,0,0,7.8970000000000002,8.2129999999999992,8.6654000000000002E-3,8.6654000000000002E-3,0,8.6654000000000002E-3,8.6654000000000002E-3,8.6654000000000002E-3,0.88083967524671802,0.87665943709788852,1.1352851489558529,1.1406986106590375,7.9469960426909708E-2,7.9848902746132641E-2,3,3,25,26,0.89700000000000002,0.21299999999999999,0,0,0,0,0,0,0,0,59.27,58.585999999999999,1,1,0,58.373000000000005,58.372999999999998,0,0,0,0,0.89700000000000002,0.21299999999999999]
[null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,17.879000000000001,20.350000000000001,20.350000000000001,0,0,0,0,0,0,21.914000000000001,22.349,191966.64,195777.24,16.803999999999998,147203.03999999998,147203.03999999998,5.1100000000000003,5.5449999999999999,5.1100000000000003,5.5449999999999999,0,0,0,0,5.1100000000000003,5.5449999999999999,2.4945000000000002E-3,2.4945000000000002E-3,0,2.4945000000000002E-3,2.4945000000000002E-3,2.4945000000000002E-3,0.76680877637583289,0.75188364246722461,1.30409426327065,1.3299809569150203,8.4766127112592252E-2,8.6448762199476323E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,16.803999999999998,16.803999999999998,0,1,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",1,0,20.611999999999998,20.611999999999998,21.856999999999999,21.984000000000002,0,0,0,0,0,0,21.998000000000001,22.09,192702.48,193508.4,19.373000000000001,169707.48,169707.48,2.625,2.7170000000000001,2.625,2.7170000000000001,0,0,0,0,2.625,2.7170000000000001,2.8758999999999998E-3,2.8758999999999998E-3,0,2.8758999999999998E-3,2.8758999999999998E-3,2.8758999999999998E-3,0.88067528175743237,0.87700746256677231,1.1354978578433903,1.1402467351468537,0,0,1,1,0,0,2.625,2.7170000000000001,0,0,0,0,0,0,0,0,21.998000000000001,22.09,0,1,0,19.373000000000001,19.373000000000001,0,0,0,0,2.625,2.7170000000000001]
[null,10046,"Central Electric Coop",0,1,83.072000000000003,83.072000000000003,95.831999999999994,97.424000000000007,0,0,0,0,0,0,95.831999999999994,97.424000000000007,839488.32,853434.24000000011,78.078000000000003,683963.28,683963.28,17.754000000000001,19.346,17.754000000000001,19.346,0,0,0,0,17.754000000000001,19.346,1.15905E-2,1.15905E-2,0,1.15905E-2,1.15905E-2,1.15905E-2,0.81473588143313302,0.80142232909242073,1.2273879966187657,1.2477778631624785,7.9780219780219777E-2,8.1105561105561108E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,78.078000000000003,78.078000000000003,0,1,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",1,0,159.01,159.01,150.00299999999999,150.245,0,0,0,0,0,0,153.65600000000001,154.036,1346026.56,1349355.36,149.44999999999999,1309182,1309182,4.2060000000000004,4.5860000000000003,4.2060000000000004,4.5860000000000003,0,0,0,0,4.2060000000000004,4.5860000000000003,2.21856E-2,2.21856E-2,0,2.21856E-2,2.21856E-2,2.21856E-2,0.97262824901338063,0.97022881813602024,1.0281431917029107,1.0306858481097358,0,0,3,3,9,9,0.20599999999999999,0.58599999999999997,0,0,0,0,0,0,0,0,149.65600000000001,150.036,1,1,0,149.45000000000002,149.44999999999999,0,0,0,0,0.20599999999999999,0.58599999999999997]
[null,10055,"Albion, City of",1,0,0.40400000000000003,0.40400000000000003,0.38400000000000001,0.38400000000000001,0,0,0,0,0,0,0.38600000000000001,0.38600000000000001,3381.36,3381.36,0.38,3328.8,3328.8,6.0000000000000001E-3,6.0000000000000001E-3,0,0,6.0000000000000001E-3,6.0000000000000001E-3,0,0,0,0,5.6400000000000002E-5,5.6400000000000002E-5,0,5.6400000000000002E-5,5.6400000000000002E-5,5.6400000000000002E-5,0.98427628911917109,0.98427628911917109,1.0157894736842106,1.0157894736842106,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.38600000000000001,0.38600000000000001,0,1,0,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,0,21.382999999999999,21.382999999999999,20.134,20.134,0,0,0.158,0.158,1384.08,1384.08,19.975999999999999,19.975999999999999,174989.75999999998,174989.75999999998,20.097000000000001,176049.72,176049.72,0,0,0,0,0,0,0,0,0,0,2.9654E-3,2.9654E-3,0,2.9654E-3,2.9654E-3,2.9654E-3,0.99999994926989177,0.99999994926989177,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,19.975999999999999,19.975999999999999,0,1,0,19.975999999999999,19.975999999999999,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,0,7.7530000000000001,7.7530000000000001,7.5990000000000002,7.5990000000000002,0,0,0,0,0,0,7.649,7.6680000000000001,67005.240000000005,67171.680000000008,7.2869999999999999,63834.12,63834.12,0.36199999999999999,0.38100000000000001,0,0,0.36199999999999999,0.38100000000000001,0,0,0,0,1.0816999999999999E-3,1.0816999999999999E-3,0,1.0816999999999999E-3,1.0816999999999999E-3,1.0816999999999999E-3,0.95263688459929408,0.95027641240219096,1.0496775078907643,1.0522848909016056,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,7.649,7.6680000000000001,0,1,0,7.649,7.6680000000000001,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",1,0,5.399,5.399,9.0510000000000002,9.1470000000000002,0,0,1.881,1.881,16477.560000000001,16477.560000000001,7.17,7.266,62809.2,63650.16,5.0739999999999998,44448.24,44448.24,2.0960000000000001,2.1920000000000002,2.0960000000000001,2.1920000000000002,0,0,0,0,2.0960000000000001,2.1920000000000002,7.5319999999999998E-4,7.5319999999999998E-4,0,7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,0.76840410991050712,0.76033952102328628,1.4130863224280648,1.4320063066614113,0,0,1,1,0,0,2.0960000000000001,2.1920000000000002,0,0,0,0,0,0,0,0,7.17,7.266,1,1,0,5.0739999999999998,5.0739999999999998,0,0,0,0,2.0960000000000001,2.1920000000000002]
[null,10074,"Forest Grove, City of",1,0,27.08,27.08,30.283000000000001,30.437000000000001,0,0,2.9420000000000002,2.9409999999999998,25771.920000000002,25763.16,27.280999999999999,27.356999999999999,238981.56,239647.32,25.452000000000002,222959.52000000002,222959.52000000002,1.829,1.905,1.829,1.905,0,0,0,0,1.829,1.905,3.7783000000000001E-3,3.7783000000000001E-3,0,3.7783000000000001E-3,3.7783000000000001E-3,3.7783000000000001E-3,0.93948268569301541,0.93712407451646984,1.0718607575043217,1.0748467703913247,0,0,3,3,1,1,0.82899999999999996,0.90500000000000003,0,0,0,0,0,0,0,0,26.280999999999999,26.356999999999999,1,1,0,25.451999999999998,25.451999999999998,0,0,0,0,0.82899999999999996,0.90500000000000003]
[null,10087,"Port Angeles, City of",1,0,86.754999999999995,86.754999999999995,43.411000000000001,43.411000000000001,0,0,0,0,0,0,56.267000000000003,56.267000000000003,492898.92000000004,492898.92000000004,81.539000000000001,714281.64,714281.64,0,0,0,0,0,0,0,0,0,0,8.3526999999999994E-3,8.3526999999999994E-3,0,8.3526999999999994E-3,8.3526999999999994E-3,8.3526999999999994E-3,0.99999619349352187,0.99999619349352187,1,1,0,0,2,2,10,10,0,0,0,0,0,0,0,0,0,0,56.267000000000003,56.267000000000003,0,1,0,56.267000000000003,56.267000000000003,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,1,24.234999999999999,24.234999999999999,23.687000000000001,23.795000000000002,0,0,0,0,0,0,23.687000000000001,23.795000000000002,207498.12000000002,208444.2,22.777999999999999,199535.28,199535.28,0.90900000000000003,1.0169999999999999,0.90900000000000003,1.0169999999999999,0,0,0,0,0.90900000000000003,1.0169999999999999,3.3814000000000001E-3,3.3814000000000001E-3,0,3.3814000000000001E-3,3.3814000000000001E-3,3.3814000000000001E-3,0.96163821178705633,0.95727355841983619,1.0399069277372905,1.0446483448941963,7.2793484941610351E-2,7.3125384142593744E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,22.777999999999999,22.777999999999999,0,1,0,0,0,0,0,0,0,0,0]
[null,10156,"Elmhurst Mutual P & L",1,0,32.719000000000001,32.719000000000001,32.497,32.6,0,0,0,0,0,0,32.320999999999998,32.421999999999997,283131.95999999996,284016.71999999997,30.751999999999999,269387.52000000002,269387.52000000002,1.569,1.67,1.569,1.67,0,0,0,0,1.569,1.67,4.5650999999999999E-3,4.5650999999999999E-3,0,4.5650999999999999E-3,4.5650999999999999E-3,4.5650999999999999E-3,0.95146042730422953,0.94849646754981198,1.051021071800208,1.0543054110301768,0,0,1,1,0,0,1.569,1.67,0,0,0,0,0,0,0,0,32.320999999999998,32.421999999999997,1,1,0,30.751999999999999,30.751999999999995,0,0,0,0,1.569,1.67]
[null,10177,"Ferry County PUD #1",1,0,11.839,11.839,8.2479999999999993,8.2639999999999993,0,0,0,0,0,0,8.907,8.9280000000000008,78025.320000000007,78209.280000000013,11.127000000000001,97472.52,97472.52,0,0,0,0,0,0,0,0,0,0,1.3221999999999999E-3,1.3253E-3,0,1.3221999999999999E-3,1.3253E-3,1.3237499999999998E-3,0.99997910293027958,0.99996601508736549,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,8.907,8.9280000000000008,1,1,0,8.907,8.9280000000000008,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",1,0,80.742999999999995,80.742999999999995,80.34,80.384,0,0,17.321999999999999,17.321999999999999,151740.72,151740.72,63.018000000000001,63.061999999999998,552037.68000000005,552423.12,75.888999999999996,664787.64,664787.64,0,0,0,0,0,0,0,0,0,0,9.3548999999999993E-3,9.3614000000000006E-3,5.4892999999999999E-3,3.8655999999999994E-3,3.8721000000000007E-3,3.8688500000000001E-3,0.99999852333123496,1,1,1,0,0,4,4,0,0,0,0,0.51800000000000002,0.51800000000000002,-0.51800000000000002,-0.51800000000000002,0,0,0,0,63.018000000000001,63.061999999999998,0,0,1,0,0,63.018000000000001,63.061999999999998,0,0,0,0]
[null,10209,"Inland P & L",1,0,106.455,106.455,122.997,124.172,0,0,0,0,0,0,117.752,118.58199999999999,1031507.5199999999,1038778.32,100.05500000000001,876481.8,876481.8,17.696999999999999,18.527000000000001,17.696999999999999,18.527000000000001,0,0,0,0,17.696999999999999,18.527000000000001,1.4853E-2,1.4853E-2,0,1.4853E-2,1.4853E-2,1.4853E-2,0.84971074994055318,0.84376330494510143,1.1768727200039977,1.1851681575133675,8.2381090400279841E-2,8.2961771025935729E-2,3,3,18,18,0.69699999999999995,0.52700000000000002,0,0,0,0,0,0,0,0,100.752,100.58199999999999,1,1,0,100.05499999999999,100.05499999999999,0,0,0,0,0.69699999999999995,0.52700000000000002]
[null,10244,"Lower Valley Energy",1,0,87.320999999999998,87.320999999999998,99.915999999999997,101.25,0,0,1.778,1.778,15575.28,15575.28,98.138000000000005,99.471999999999994,859688.88,871374.72,82.070999999999998,718941.96,718941.96,16.067,17.401,16.067,17.401,0,0,0,0,16.067,17.401,1.2183299999999999E-2,1.2183299999999999E-2,0,1.2183299999999999E-2,1.2183299999999999E-2,1.2183299999999999E-2,0.83919575047740103,0.82813908745382714,1.1957695166380331,1.2120237355460515,7.1746170998281997E-2,7.2721424132763099E-2,3,3,15.573,16.573,0.49399999999999999,0.82799999999999996,2.573,2.573,0,0,0,0,0,0,82.564999999999998,82.899000000000001,0,1,0,82.070999999999998,82.070999999999998,0,0,0,0,0.49399999999999999,0.82799999999999996]
[null,10285,"Okanogan County Elec Coop",0,1,6.6260000000000003,6.6260000000000003,7.4749999999999996,7.5149999999999997,0,0,0,0,0,0,6.93,6.9740000000000002,60706.799999999996,61092.240000000005,6.2279999999999998,54557.279999999999,54557.279999999999,0.70199999999999996,0.746,0.70199999999999996,0.746,0,0,0,0,0.70199999999999996,0.746,9.2449999999999997E-4,9.2449999999999997E-4,0,9.2449999999999997E-4,9.2449999999999997E-4,9.2449999999999997E-4,0.89866722878787886,0.89299740400057348,1.1127167630057804,1.119781631342325,7.2326589595375732E-2,7.2785806037251127E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,6.2279999999999998,6.2279999999999998,0,1,0,0,0,0,0,0,0,0,0]
[null,10326,"U.S. Naval Base,  Bremerton",1,0,30.914000000000001,30.914000000000001,27.855,27.849,0,0,0,0,0,0,32.127000000000002,32.284999999999997,281432.52,282816.59999999998,29.055,254521.8,254521.8,3.0720000000000001,3.23,3.0720000000000001,3.23,0,0,0,0,3.0720000000000001,3.23,4.3131999999999997E-3,4.3131999999999997E-3,0,4.3131999999999997E-3,4.3131999999999997E-3,4.3131999999999997E-3,0.90438770002801372,0.89996170477930937,1.1057305110996387,1.1111684735845808,0,0,1,1,0,0,3.0720000000000001,3.23,0,0,0,0,0,0,0,0,32.127000000000002,32.284999999999997,0,1,0,29.055000000000003,29.054999999999996,0,0,0,0,3.0720000000000001,3.23]
[null,10360,"Southside Elec Lines",1,0,6.8659999999999997,6.8659999999999997,7.1740000000000004,7.1959999999999997,0,0,0,0,0,0,7.2060000000000004,7.2279999999999998,63124.560000000005,63317.279999999999,6.4530000000000003,56528.280000000006,56528.280000000006,0.753,0.77500000000000002,0,0,0.753,0.77500000000000002,0,0,0,0,9.5790000000000003E-4,9.5790000000000003E-4,0,9.5790000000000003E-4,9.5790000000000003E-4,9.5790000000000003E-4,0.89547020345545381,0.89274464389872732,1.1166899116689912,1.1200991786765844,5.0251046025104606E-2,5.0404463040446296E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,7.2060000000000004,7.2279999999999998,0,1,0,7.2060000000000004,7.2279999999999998,0,0,0,0,0,0]
[null,10391,"United Electric Coop",1,0,30.423999999999999,30.423999999999999,32.520000000000003,33.017000000000003,0,0,0,0,0,0,32.520000000000003,33.017000000000003,284875.2,289228.92000000004,28.594999999999999,250492.19999999998,250492.19999999998,3.9249999999999998,4.4219999999999997,3.9249999999999998,4.4219999999999997,0,0,0,0,3.9249999999999998,4.4219999999999997,4.2449000000000002E-3,4.2449000000000002E-3,0,4.2449000000000002E-3,4.2449000000000002E-3,4.2449000000000002E-3,0.87931028041512915,0.86607415328770032,1.137261759048785,1.1546424200034973,3.411785277146355E-2,3.4639272600104923E-2,3,3,3,3,0.92500000000000004,1.4219999999999999,0,0,0,0,0,0,0,0,29.52,30.016999999999999,1,1,0,28.594999999999999,28.594999999999999,0,0,0,0,0.92500000000000004,1.4219999999999999]
[null,10446,"Wells Rural Elec Coop",1,0,97.2,97.2,99.465999999999994,101.621,0,0,0,0,0,0,100.749,104.98,882561.24,919624.8,91.355999999999995,800278.55999999994,800278.55999999994,9.3930000000000007,13.624000000000001,9.3930000000000007,13.624000000000001,0,0,0,0,9.3930000000000007,13.624000000000001,1.35616E-2,1.35616E-2,0,1.35616E-2,1.35616E-2,1.35616E-2,0.90676638194324521,0.87022105367117553,1.1028175489294627,1.1491308726301503,7.7197228425062395E-2,8.0439161084110533E-2,3,3,5,5,4.3929999999999998,8.6240000000000006,0,0,0,0,0,0,0,0,95.748999999999995,99.98,1,1,0,91.355999999999995,91.356000000000009,0,0,0,0,4.3929999999999998,8.6240000000000006]
[null,10451,"Whatcom County PUD #1",1,0,27.233000000000001,27.233000000000001,26.344999999999999,31.109000000000002,0,0,0,0,0,0,27.222999999999999,27.707999999999998,238473.47999999998,242722.08,25.596,224220.96,224220.96,1.627,2.1120000000000001,1.627,2.1120000000000001,0,0,0,0,1.627,2.1120000000000001,3.7997E-3,3.7997E-3,0,3.7997E-3,3.7997E-3,3.7997E-3,0.94023962429930585,0.92378169814854927,1.0635646194717925,1.0825128926394749,0,0,1,1,0,0,1.627,2.1120000000000001,0,0,0,0,0,0,0,0,27.222999999999999,27.707999999999998,0,1,0,25.596,25.595999999999997,0,0,0,0,1.627,2.1120000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.9279999999985,3103.5299999999988,2859,2879.6739999999995,430.62700000000001,429.30200000000002,156.59000000000003,173.20100000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6548.1449999999986,6585.7070000000003]

{"sheet":"TRMbdForecast_TOCA","index":7,"n_rows":140,"n_cols":71,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM","CHWM 2024","TRL 2024","TRL 2025","NLSL 2024","NLSL 2025","Existing/Other Resource aMW 2024","Existing/Other Resource aMW 2025","Existing/Other Resource MWh 2024","Existing/Other Resource MWh 2025","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource MWh 2024","TRL - NLSL - Existing Resource MWh 2025","RHWM 2024","RHWM MWh 2024","RHWM MWh 2025","Above RHWM 2024","Above RHWM 2025","Above RHWM Not Served with LS 2024","Above RHWM Not Served with LS 2025","Above RHWM Load Served at the LS rate 2024","Above RHWM Load Served at the LS rate 2025","Total Vintage 2024","Total Vintage 2025","Remaining Above RHWM 2024","Remaining Above RHWM 2025","TOCA 2024","TOCA 2025","Slice% 2024","Non-slice TOCA 2024","Non-slice TOCA 2025","Avg Non-Slice\nTOCA","T1 Percentage 2024","T1 Percentage 2025","LDD adjTRL/RHWM 2024","LDD adjTRL/RHWM 2025","Applicable LDD 2024","Applicable LDD 2025","Election 2024","Election 2025","Amount 2024","Amount 2025","Tier 2 Amounts 2024","Tier 2 Amounts 2025","New Resource aMW 2024","New Resource aMW 2025","Remarketing 2024","Remarketing 2025","T2 Remarketing 2024","T2 Remarketing 2025","NR Remarketing 2024","NR Remarketing 2025","Forecast Net Requirement 2024","Forecast Net Requirement 2025","Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2"]
[null,10005,"Alder Mutual",1,0,0.55600000000000005,0.55600000000000005,0.68,0.68899999999999995,0,0,0,0,0,0,0.68,0.68899999999999995,5973.1200000000008,6035.6399999999994,0.54800000000000004,4813.6320000000005,4800.4800000000005,0.13200000000000001,0.14099999999999999,0,0,0.13200000000000001,0.14099999999999999,0,0,0,0,7.7600000000000002E-5,7.7600000000000002E-5,0,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0.80605459411764702,0.79552557910014521,1.2408759124087592,1.2572992700729926,1.8613138686131386E-2,1.8859489051094889E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.68,0.68899999999999995,0,1,0,0.623,0.63100000000000001,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",1,0,0.58199999999999996,0.58199999999999996,0.58199999999999996,0.58299999999999996,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,5112.2879999999996,5107.08,0.57299999999999995,5033.232,5019.4799999999996,8.9999999999999993E-3,0.01,0,0,8.9999999999999993E-3,0.01,0,0,0,0,8.1100000000000006E-5,8.1100000000000006E-5,0,8.1100000000000006E-5,8.1100000000000006E-5,8.1100000000000006E-5,0.98425928092783521,0.98257101457976004,1.0157068062827226,1.0174520069808028,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,0,1,0,0.63,0.63400000000000001,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",1,0,203.92,203.92,206.05099999999999,206.886,0,0,0.91800000000000004,0.91900000000000004,8063.7120000000004,8050.4400000000005,205.13300000000001,205.96700000000001,1801888.2720000001,1804270.9200000002,200.923,1764907.632,1760085.48,4.21,5.0439999999999996,4.21,5.0439999999999996,0,0,0,0,4.21,5.0439999999999996,2.84458E-2,2.84458E-2,0,2.84458E-2,2.84458E-2,2.84458E-2,0.97956849574619875,0.97561975250621114,1.0209533005181091,1.0251041443737154,0,0,3,3,0,0,4.21,5.0439999999999996,0,0,0,0,0,0,0,0,205.13300000000001,205.96700000000001,0,0,1,0,0,192.001,192.001,0,0,0,0]
[null,10025,"Benton REA",1,0,60.548999999999999,60.548999999999999,64.323999999999998,64.537000000000006,0,0,0,0,0,0,64.323999999999998,64.537000000000006,565022.01599999995,565344.12000000011,59.658999999999999,524044.65600000002,522612.83999999997,4.665,4.8780000000000001,4.665,4.8780000000000001,0,0,0,0,4.665,4.8780000000000001,8.4463000000000003E-3,8.4463000000000003E-3,0,8.4463000000000003E-3,8.4463000000000003E-3,8.4463000000000003E-3,0.92748118586375228,0.92442009699087335,1.0781944048676646,1.0817646960223941,5.9300692267721562E-2,5.9497058281231682E-2,1,1,0,0,4.665,4.8780000000000001,0,0,0,0,0,0,0,0,64.323999999999998,64.537000000000006,1,1,0,56.908999999999999,56.909000000000006,0,0,0,0,9.7569999999999997,10.446]
[null,10027,"Big Bend Elec Coop",1,0,62.106999999999999,62.106999999999999,67.790999999999997,68.215999999999994,0,0,0,0,0,0,67.790999999999997,68.215999999999994,595476.14399999997,597572.15999999992,61.194000000000003,537528.09600000002,536059.44000000006,6.5970000000000004,7.0220000000000002,6.5970000000000004,7.0220000000000002,0,0,0,0,6.5970000000000004,7.0220000000000002,8.6636000000000005E-3,8.6636000000000005E-3,0,8.6636000000000005E-3,8.6636000000000005E-3,8.6636000000000005E-3,0.90268869044563449,0.89706475041046096,1.1078046867339935,1.114749812073079,7.7546328071379553E-2,7.8032486845115531E-2,3,3,27,0,0.59699999999999998,7.0220000000000002,0,0,0,0,0,0,0,0,61.790999999999997,68.215999999999994,1,1,0,58.373000000000005,58.372999999999998,0,0,0,0,0.89700000000000002,0.21299999999999999]
[null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,17.879000000000001,21.678999999999998,21.673999999999999,0,0,0,0,0,0,21.678999999999998,21.673999999999999,190428.33599999998,189864.24,17.616,154738.94399999999,154316.16,4.0629999999999997,4.0579999999999998,4.0629999999999997,4.0579999999999998,0,0,0,0,4.0629999999999997,4.0579999999999998,2.4940000000000001E-3,2.4940000000000001E-3,0,2.4940000000000001E-3,2.4940000000000001E-3,2.4940000000000001E-3,0.81258509663729894,0.81277255282827354,1.2306425976385105,1.2303587647593097,7.9991768846503178E-2,7.9973319709355131E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,17.616,17.616,1,1,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",1,0,20.611999999999998,20.611999999999998,23.850999999999999,24.05,0,0,0,0,0,0,23.850999999999999,24.05,209507.18399999998,210678,20.309000000000001,178394.25600000002,177906.84,3.5419999999999998,3.7410000000000001,3.5419999999999998,3.7410000000000001,0,0,0,0,3.5419999999999998,3.7410000000000001,2.8752999999999999E-3,2.8752999999999999E-3,0,2.8752999999999999E-3,2.8752999999999999E-3,2.8752999999999999E-3,0.85150699696029508,0.84446126338877325,1.1744054360135898,1.1842040474666404,0,0,1,1,0,0,3.5419999999999998,3.7410000000000001,0,0,0,0,0,0,0,0,23.850999999999999,24.05,0,1,0,19.373000000000001,19.373000000000001,0,0,0,0,2.625,2.7170000000000001]
[null,10046,"Central Electric Coop",0,1,83.072000000000003,83.072000000000003,96.873000000000005,98.18,0,0,0,0,0,0,96.873000000000005,98.18,850932.43200000003,860056.8,81.850999999999999,718979.18400000001,717014.76,15.022,16.329000000000001,15.022,16.329000000000001,0,0,0,0,15.022,16.329000000000001,1.15881E-2,1.15881E-2,0,1.15881E-2,1.15881E-2,1.15881E-2,0.8449307852187915,0.83368282701670393,1.1835286068588045,1.1994966463451884,7.6929359445822298E-2,7.7967282012437245E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,81.850999999999999,81.850999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",1,0,159.01,159.01,152.31299999999999,152.465,0,0,0,0,0,0,152.31299999999999,152.465,1337917.392,1335593.4000000001,156.673,1376215.632,1372455.48,0,0,0,0,0,0,0,0,0,0,2.1563800000000001E-2,2.1585300000000002E-2,0,2.1563800000000001E-2,2.1585300000000002E-2,2.1574550000000001E-2,0.99999993557345734,0.99999903279113245,1,1,0,0,3,3,10,0,0,0,0,0,0,0,0,0,0,0,152.31299999999999,152.465,1,1,0,149.45000000000002,149.44999999999999,0,0,0,0,0.20599999999999999,0.58599999999999997]
[null,10055,"Albion, City of",1,0,0.40400000000000003,0.40400000000000003,0.39100000000000001,0.39,0,0,0,0,0,0,0.39100000000000001,0.39,3434.5440000000003,3416.4,0.39800000000000002,3496.0320000000002,3486.48,0,0,0,0,0,0,0,0,0,0,5.5399999999999998E-5,5.52E-5,0,5.5399999999999998E-5,5.52E-5,5.5300000000000002E-5,1,0.99973781538461537,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.39100000000000001,0.39,0,1,0,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,0,21.382999999999999,21.382999999999999,20.152000000000001,20.148,0,0,0.158,0.158,1387.8720000000001,1384.08,19.994,19.989999999999998,175627.296,175112.4,21.068999999999999,185070.09599999999,184564.44,0,0,0,0,0,0,0,0,0,0,2.8306999999999998E-3,2.8300999999999999E-3,0,2.8306999999999998E-3,2.8300999999999999E-3,2.8303999999999998E-3,1,1,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,19.994,19.989999999999998,0,1,0,19.975999999999999,19.975999999999999,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,0,7.7530000000000001,7.7530000000000001,7.6040000000000001,7.5990000000000002,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,66793.536000000007,66567.240000000005,7.6390000000000002,67100.975999999995,66917.64,0,0,0,0,0,0,0,0,0,0,1.0765E-3,1.0758E-3,0,1.0765E-3,1.0758E-3,1.0761500000000001E-3,0.99996218076012611,0.99996947848401108,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,0,1,0,7.649,7.6680000000000001,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",1,0,5.399,5.399,9.0039999999999996,9.09,0,0,1.8779999999999999,1.881,16496.351999999999,16477.560000000001,7.1260000000000003,7.2089999999999996,62594.784,63150.84,5.32,46730.880000000005,46603.200000000004,1.806,1.889,1.806,1.889,0,0,0,0,1.806,1.889,7.5319999999999998E-4,7.5319999999999998E-4,0,7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,0.79943653020879613,0.79220313729372938,1.3394736842105264,1.3550751879699248,0,0,1,3,0,0,1.806,1.889,0,0,0,0,0,0,0,0,7.1260000000000003,7.2089999999999996,1,1,0,5.0739999999999998,5.0739999999999998,0,0,0,0,2.0960000000000001,2.1920000000000002]
[null,10074,"Forest Grove, City of",1,0,27.08,27.08,32.273000000000003,32.518999999999998,0,0,2.9430000000000001,2.94,25851.312000000002,25754.399999999998,29.33,29.579000000000001,257634.71999999997,259112.04,26.681999999999999,234374.68799999999,233734.31999999998,2.6480000000000001,2.8969999999999998,2.6480000000000001,2.8969999999999998,0,0,0,0,2.6480000000000001,2.8969999999999998,3.7775E-3,3.7775E-3,0,3.7775E-3,3.7775E-3,3.7775E-3,0.91794569105754031,0.91090935414680652,1.0992429353121955,1.1085750693351324,0,0,3,3,0,0,2.6480000000000001,2.8969999999999998,0,0,0,0,0,0,0,0,29.33,29.579000000000001,1,1,0,25.451999999999998,25.451999999999998,0,0,0,0,0.82899999999999996,0.90500000000000003]
[null,10087,"Port Angeles, City of",1,0,86.754999999999995,86.754999999999995,48.878999999999998,48.878,0,0,0,0,0,0,48.878999999999998,48.878,429353.136,428171.28,85.48,750856.32000000007,748804.8,0,0,0,0,0,0,0,0,0,0,6.9201000000000002E-3,6.9198999999999997E-3,0,6.9201000000000002E-3,6.9198999999999997E-3,6.9199999999999999E-3,1,0.99999548802119553,1,1,0,0,2,3,10,0,0,0,0,0,0,0,0,0,0,0,48.878999999999998,48.878,0,1,0,56.267000000000003,56.267000000000003,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,1,24.234999999999999,24.234999999999999,24.13,24.234999999999999,0,0,0,0,0,0,24.13,24.234999999999999,211957.91999999998,212298.6,23.879000000000001,209753.136,209180.04,0.251,0.35599999999999998,0,0,0.251,0.35599999999999998,0,0,0,0,3.3806999999999999E-3,3.3806999999999999E-3,0,3.3806999999999999E-3,3.3806999999999999E-3,3.3806999999999999E-3,0.98960290325321176,0.98531537262224045,1.0105113279450562,1.0149084970057372,7.0735792956153939E-2,7.1043594790401607E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,24.13,24.234999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,1,18.814,18.814,18.396000000000001,18.434000000000001,0,0,0,0,0,0,18.396000000000001,18.434000000000001,161590.46400000001,161481.84,18.536999999999999,162829.008,162384.12,0,0,0,0,0,0,0,0,0,0,2.6044000000000002E-3,2.6097999999999998E-3,0,2.6044000000000002E-3,2.6097999999999998E-3,2.6071000000000002E-3,0.99999063959556422,0.9999983713247258,1,1,7.0000000000000007E-2,7.0000000000000007E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,18.396000000000001,18.434000000000001,1,1,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",1,0,0.51500000000000001,0.51500000000000001,0.496,0.496,0,0,0,0,0,0,0.496,0.496,4356.8639999999996,4344.96,0.50700000000000001,4453.4880000000003,4441.32,0,0,0,0,0,0,0,0,0,0,7.0199999999999999E-5,7.0199999999999999E-5,0,7.0199999999999999E-5,7.0199999999999999E-5,7.0199999999999999E-5,0.99969399798387093,0.99969399798387093,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.496,0.496,0,1,0,0.497,0.497,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",1,0,6.306,6.306,6.7290000000000001,6.7750000000000004,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,59107.536,59349,6.2130000000000001,54574.991999999998,54425.88,0.51600000000000001,0.56200000000000006,0,0,0.51600000000000001,0.56200000000000006,0,0,0,0,8.7960000000000002E-4,8.7960000000000002E-4,0,8.7960000000000002E-4,8.7960000000000002E-4,8.7960000000000002E-4,0.92330745341061082,0.9170385024354244,1.0830516658619025,1.0904554965395139,7.5813616610333187E-2,7.6331884757765978E-2,3,3,2,0,0,0,0,0,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,1,1,0,6.4729999999999999,6.5,0,0,0,0,0,0]
[null,10231,"Klickitat County PUD #1",1,0,37.206000000000003,37.206000000000003,53.573999999999998,53.720999999999997,0,0,4.4189999999999996,4.4189999999999996,38816.495999999999,38710.439999999995,49.155000000000001,49.302,431777.52,431885.52,36.658999999999999,322012.65600000002,321132.83999999997,12.496,12.643000000000001,12.496,12.643000000000001,0,0,0,0,12.496,12.643000000000001,5.1900000000000002E-3,5.1900000000000002E-3,0,5.1900000000000002E-3,5.1900000000000002E-3,5.1900000000000002E-3,0.76674999720013437,0.7646518931144245,1.3408712730843722,1.3448812024332362,9.3860989115906054E-2,9.4141684170326534E-2,3,3,0,0,12.496,12.643000000000001,0,0,0,0,0,0,0,0,49.155000000000001,49.302,1,1,0,34.969000000000001,34.969000000000001,0,0,0,0,7.9000000000000001E-2,0.41299999999999998]
[null,10244,"Lower Valley Energy",1,0,87.320999999999998,87.320999999999998,101.74,103.129,0,0,1.776,1.778,15600.384,15575.28,99.963999999999999,101.351,878083.77599999995,887834.76,86.037999999999997,755757.79200000002,753692.88,13.926,15.313000000000001,13.926,15.313000000000001,0,0,0,0,13.926,15.313000000000001,1.21809E-2,1.21809E-2,0,1.21809E-2,1.21809E-2,1.21809E-2,0.86312308559563589,0.85151744638753402,1.1618587135916689,1.1779794974313675,6.9711522815500138E-2,7.0678769845882047E-2,3,3,16.577000000000002,2.573,0.34899999999999998,12.74,2.577,2.573,0,0,0,0,0,0,86.387,98.778000000000006,1,1,0,82.070999999999998,82.070999999999998,0,0,0,0,0.49399999999999999,0.82799999999999996]
[null,10279,"Northern Wasco County PUD",1,0,65.730999999999995,65.730999999999995,162.994,218.61500000000001,78.691000000000003,133.44399999999999,4.4050000000000002,4.4039999999999999,38693.520000000004,38579.040000000001,79.897999999999996,80.766999999999996,701824.03200000001,707518.91999999993,64.765000000000001,568895.76,567341.4,15.132999999999999,16.001999999999999,15.132999999999999,16.001999999999999,0,0,0,0,15.132999999999999,16.001999999999999,9.1690999999999995E-3,9.1690999999999995E-3,0,9.1690999999999995E-3,9.1690999999999995E-3,9.1690999999999995E-3,0.82048918806566784,0.81211562646323243,1.2336601559484288,1.2470778970122751,0,0,3,3,48,50,0.13300000000000001,2E-3,0,0,0,0,0,0,0,0,64.897999999999996,64.766999999999996,1,1,0,61.779000000000003,61.778999999999996,0,0,0,0,0.66800000000000004,0.09]
[null,10307,"Peninsula Light Company",1,0,73.058999999999997,73.058999999999997,68.665000000000006,68.700999999999993,0,0,0,0,0,0,68.665000000000006,68.700999999999993,603153.3600000001,601820.75999999989,71.984999999999999,632316.24,630588.6,0,0,0,0,0,0,0,0,0,0,9.7213000000000004E-3,9.7263999999999996E-3,0,9.7213000000000004E-3,9.7263999999999996E-3,9.7238499999999992E-3,1,1,1,1,0,0,3,3,5,5,0,0,0,0,0,0,0,0,0,0,68.665000000000006,68.700999999999993,0,1,0,68.131,68.200999999999993,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",1,0,810.99,810.99,770.327,770.10500000000002,0,0,30.841999999999999,30.827999999999999,270916.12799999997,270053.27999999997,739.48500000000001,739.27700000000004,6495636.2400000002,6476066.5200000005,799.07,7019030.8800000008,6999853.2000000002,0,0,0,0,0,0,0,0,0,0,0.10469299999999999,0.10466350000000001,0,0.10469299999999999,0.10466350000000001,0.10467825,0.9999998337654008,0.999999354214685,1,1,0,0,4,4,0,0,0,0,1.367,1.369,-1.367,-1.369,0,0,-1.367,-1.369,739.48500000000001,739.27700000000004,0,0,1,0,0,705.78200000000004,701.07600000000002,0,0,0,0]
[null,10388,"Umatilla Elec Coop",1,0,114.91200000000001,114.91200000000001,1082.1189999999999,1409.7380000000001,858.73299999999995,1186.2750000000001,0.23200000000000001,0.23200000000000001,2037.8880000000001,2032.3200000000002,223.154,223.23099999999999,1960184.736,1955503.56,113.223,994550.83199999994,991833.48,109.931,110.008,109.931,110.008,0,0,0,0,109.931,110.008,1.6029600000000001E-2,1.6029600000000001E-2,0,1.6029600000000001E-2,1.6029600000000001E-2,1.6029600000000001E-2,0.50788731435273482,0.50771230854324889,1.9709246354539272,1.9716047092905151,7.8836985418157104E-2,7.8864188371620625E-2,3,3,110,0,0.93100000000000005,110.008,0,0,0,0,0,0,0,0,114.154,223.23099999999999,1,1,0,108.00399999999999,108.004,0,0,0,0,3.105,4.0910000000000002]
[null,10442,"Wasco Elec Coop",1,0,13.596,13.596,12.584,12.634,0,0,0,0,0,0,12.584,12.634,110537.856,110673.84,13.396000000000001,117670.46400000001,117348.96,0,0,0,0,0,0,0,0,0,0,1.7815999999999999E-3,1.7887000000000001E-3,0,1.7815999999999999E-3,1.7887000000000001E-3,1.7851500000000001E-3,1,1,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,12.584,12.634,1,1,0,12.721,12.721,0,0,0,0,0,0]
[null,10448,"West Oregon Elec Coop",0,1,8.6079999999999988,8.6079999999999988,8.2409999999999997,8.2360000000000007,0,0,0,0,0,0,8.2409999999999997,8.2360000000000007,72388.944000000003,72147.360000000001,8.4809999999999999,74497.103999999992,74293.56,0,0,0,0,0,0,0,0,0,0,1.1666999999999999E-3,1.1659999999999999E-3,0,1.1666999999999999E-3,1.1659999999999999E-3,1.16635E-3,0.99997912213323625,0.99998586571151016,1,1,7.0000000000000007E-2,7.0000000000000007E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,8.2409999999999997,8.2360000000000007,1,1,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1,0,611.26099999999985,611.26099999999985,678.46799999999996,685.154,28.048999999999999,59.325000000000003,13.179,13.185,115764.336,115500.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0262323210115327E-2,2.1068055331408424E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3,3,14.374000000000001,4.4059999999999997,0,0,3.5760000000000001,3.577,-3.5760000000000001,-3.577,0,0,-3.5760000000000001,-3.577,0,0,1,1,0,414.916,414.916,0,0,0,0,36.555999999999997,40.414000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.9279999999985,3103.5299999999988,2859,2879.6739999999995,430.62700000000001,429.30200000000002,156.59000000000003,173.20100000000002]

{"sheet":"TRMbdForecast_TRL","index":8,"n_rows":138,"n_cols":99,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Load (MWh)"]
[null,null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",269.97800000000001,200.49199999999999,303.82499999999999,222.83500000000001,390.75599999999997,281.72399999999999,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63]
[null,10024,"Benton County PUD #1",76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,74943.726999999999,45411.516000000003,69721.968999999997,49628.445,92794.141000000003,66838.156000000003,90293.898000000001,65420.616999999998,71104.702999999994,48023.07,74919.906000000003,48771.241999999998,74999.695000000007,45842.226999999999,93557.937999999995,64130.25,116436.969,74192.781000000003,133922.875,90317.827999999994,119949.648,72770.835999999996,76564.281000000003,49399.461000000003,75176.258000000002,45552.413999999997,69881.366999999998,49741.913999999997,92673.508000000002,66751.273000000001,90255.468999999997,65392.781000000003,71046.922000000006,47984.046999999999,75093.991999999998,48884.578000000001,75208.241999999998,45969.695,93754.452999999994,64264.938000000002,116630.523,74316.101999999999,134122.391,90452.391000000003,120108.977,72867.491999999998,76703.233999999997,49489.116999999998]
[null,10025,"Benton REA",27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,26497.182000000001,17704.634999999998,22645.313999999998,17271.978999999999,27037.705000000002,20911.032999999999,26669.256000000001,20289.478999999999,20754.171999999999,15202.772999999999,22229.912,15552.838,22101.455000000002,15022.721,28303.74,20343.243999999999,33856.870999999999,21814.664000000001,37238.116999999998,26393.171999999999,36332.266000000003,22518.68,27914.09,20416.305,26580.817999999999,17760.518,22715.324000000001,17325.375,27001.578000000001,20883.094000000001,26557.75,20204.648000000001,20742.228999999999,15194.025,22238.460999999999,15558.82,22137.662,15047.334000000001,28342.25,20370.925999999999,33900.68,21842.886999999999,37264.836000000003,26412.109,36352.741999999998,22531.370999999999,27942.398000000001,20437.008000000002]
[null,10027,"Big Bend Elec Coop",23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,24282.41,16542.655999999999,16261.106,12006.714,19270.881000000001,14264.768,19144.5,14116.281000000001,16574.203000000001,11566.521000000001,15247.51,10209.228999999999,20616.037,13728.731,38086.125,28733.686000000002,50258.262000000002,34711.800999999999,49376.004000000001,37136.843999999997,44928.625,30416.701000000001,33068.781000000003,24931.984,24419.34,16635.937999999998,16393.532999999999,12104.495999999999,19403.168000000001,14362.688,19277.006000000001,14213.982,16317.124,11387.114,15385.395,10301.553,20754.238000000001,13820.741,38217.313000000002,28832.708999999999,50394.453000000001,34805.813000000002,49507.362999999998,37235.688000000002,45065.917999999998,30509.618999999999,33200.078000000001,25030.898000000001]
[null,10029,"Blachly Lane Elec Coop",9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10751.012000000001,6063.1639999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518]
[null,10044,"Canby, City of",9632.1759999999995,5640.1310000000003,10354.18,6341.3739999999998,11913.128000000001,7174.902,11523.938,7579.7089999999998,9915.7199999999993,5615.6970000000001,10530.874,5692.6549999999997,9658.2569999999996,5218.625,8460.366,5258.5969999999998,9385.6530000000002,5031.2389999999996,9961.1460000000006,6178.5360000000001,10717.620999999999,5609.1559999999999,8907.49,5170.4989999999998,9665.1380000000008,5659.4409999999998,10416.269,6379.4009999999998,11984.6,7217.9470000000001,11593.066999999999,7625.1819999999998,9975.1839999999993,5649.3689999999997,10594.031999999999,5726.7929999999997,9380.2520000000004,5585.8379999999997,8810.8909999999996,4990.3159999999998,9441.9290000000001,5061.4070000000002,10020.884,6215.5870000000004,10781.903,5642.7950000000001,8960.8979999999992,5201.4979999999996,10456.861999999999,6124.2910000000002,10676.819,6537.0069999999996,12462.781999999999,8190.6859999999997,12867.27,7794.74,11238.717000000001,6305.1379999999999,11115.584999999999,6650.2139999999999,10603.74,5757.3869999999997,9795.2279999999992,5624.52,10039.406000000001,5931.1319999999996,11367.804,6456.2709999999997,11750.44,6222.3249999999998,9478.9850000000006,6057.799,10980.617,5892.9340000000002,10862.371999999999,6643.03,12547.825999999999,8247.1280000000006,12955.531999999999,7848.018,10871.763999999999,6181.6350000000002,11191.073,6695.5069999999996,10675.629000000001,5796.4080000000004,9861.4480000000003,5662.25,10107.224,5971.42,11445.130999999999,6500.14,11464.938,6630.0780000000004,9867.4179999999997,5774.3630000000003]
[null,10046,"Central Electric Coop",35607.612999999998,21638.386999999999,43213.512000000002,29837.953000000001,54220.991999999998,37304.851999999999,49551.91,34406.487999999998,43278.913999999997,28222.155999999999,40921.766000000003,26258.006000000001,38136.313000000002,24134.484,38569.375,26583.083999999999,40375.038999999997,24835.592000000001,42681.855000000003,28119.615000000002,43556.707000000002,25967.201000000001,37223.574000000001,24847.096000000001,36330.089999999997,22077.434000000001,43900.66,30312.412,54909.141000000003,37778.313000000002,50237.483999999997,34882.523000000001,43981.957000000002,28680.609,41629.277000000002,26711.99,38847.648000000001,24584.655999999999,39256.980000000003,27056.998,41094.207000000002,25277.971000000001,43382.097999999998,28580.937999999998,44284.413999999997,26401.037,37920.152000000002,25312.065999999999,37895.940999999999,23028.98,39219.129000000001,27079.919999999998,57053.949000000001,39253.976999999999,54134.894999999997,37588.690999999999,42988.406000000003,28032.715,45353.671999999999,29101.800999999999,41723.813000000002,26404.831999999999,37227.453000000001,25658.190999999999,38316.019999999997,23569.044999999998,42603.445,28067.951000000001,43471.362999999998,25916.32,34327.273000000001,22913.780999999999,38450.824000000001,23366.175999999999,39746.875,27444.32,57582.461000000003,39617.601999999999,54661.434000000001,37954.296999999999,42573.726999999999,27762.309000000001,45897.063000000002,29450.473000000002,42270.141000000003,26750.563999999998,37755.550999999999,26022.17,38868.355000000003,23908.798999999999,43141.25,28422.266,44030.262000000002,26249.52,34862.258000000002,23270.893]
[null,10047,"Central Lincoln PUD",64525.313000000002,45569.957000000002,65538.304999999993,47388.288999999997,81221.016000000003,57153.258000000002,73935.281000000003,57516.68,64989.105000000003,43667.758000000002,72686.648000000001,47009.175999999999,67098.141000000003,44533.004000000001,53650.714999999997,41884.593999999997,56417.73,37281.777000000002,55050.125,43118.41,60581.262000000002,39203.25,54512.362999999998,39490.269999999997,64629.445,45643.495999999999,65644.101999999999,47464.777000000002,81352.148000000001,57245.52,74054.616999999998,57609.508000000002,65094.012000000002,43738.245999999999,72803.976999999999,47085.063000000002,64629.788999999997,47181.608999999997,55871.355000000003,39818.184000000001,56508.773000000001,37341.940999999999,55138.957000000002,43187.987999999998,60679.016000000003,39266.508000000002,54600.34,39554,65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997]
[null,10055,"Albion, City of",150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994]
[null,10057,"Ashland, City of",8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9793.14,5532.442,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57]
[null,10062,"Bonners Ferry, City of",4120.0410000000002,2205.866,4466.375,2736.1419999999998,5076.75,3197.2719999999999,4968.3159999999998,3124.6959999999999,4505.4319999999998,2646.9690000000001,4576.4459999999999,2614.9430000000002,3962.3789999999999,2210.4540000000002,3684.27,2082.828,3728.6729999999998,1897.5820000000001,3822.0509999999999,2088.7080000000001,4007.056,1971.124,3592.1860000000001,2004.462,4168.8180000000002,2231.9810000000002,4506.8890000000001,2760.9609999999998,5106.7560000000003,3216.17,5001.1289999999999,3145.3330000000001,4544.0129999999999,2669.6350000000002,4619.049,2639.2869999999998,4008.2620000000002,2236.0500000000002,3733.4749999999999,2110.645,3780.5630000000001,1923.99,3872.768,2116.424,4060.1590000000001,1997.2460000000001,3642.223,2032.384,4216.1540000000005,2257.3249999999998,4323.0940000000001,2648.3670000000002,5136.1629999999996,3234.69,5261.741,3309.2370000000001,4744.2349999999997,2787.268,4660.6959999999999,2663.0830000000001,4053.0729999999999,2261.0479999999998,3501.5819999999999,1979.548,3592.4580000000001,1828.26,3681.5619999999999,2011.932,3862.422,1899.9770000000001,3321.1990000000001,1853.25,4262.3119999999999,2282.038,4361.7020000000002,2672.018,5165.1809999999996,3252.9650000000001,5293.9170000000004,3329.4740000000002,4619.2150000000001,2713.8180000000002,4701.6779999999999,2686.5,4097.0200000000004,2285.5639999999999,3548.366,2005.9970000000001,3641.6770000000001,1853.309,3729.672,2038.2239999999999,3912.701,1924.71,3368.674,1879.742]
[null,10074,"Forest Grove, City of",13323.763999999999,8131.125,13453.968000000001,8567.1479999999992,17212.563999999998,10989.159,16420.059000000001,11548.09,14212.300999999999,8544.268,15015.897999999999,8720.3539999999994,13279.683999999999,7675.07,11335.217000000001,7400.65,12124.261,6730.0309999999999,12464.556,8015.7070000000003,13870.916999999999,7402.0889999999999,11784.412,7053.4480000000003,13396.696,8175.6329999999998,13524.793,8612.2469999999994,17274.072,11028.429,16480.914000000001,11590.888999999999,14283.022999999999,8586.7849999999999,15084.554,8760.2270000000008,12865.743,8204.8610000000008,11829.683999999999,7025.8689999999997,12200.807000000001,6772.52,12534.853999999999,8060.915,13943.566000000001,7440.8590000000004,11856.937,7096.857,14061.697,8569.2440000000006,14697.24,9329.1309999999994,16573.57,11609.377,17332.23,11060.401,16391.330000000002,9721.0290000000005,15498.565000000001,9886.1059999999998,14065.422,8111.1019999999999,12477.356,7404.9369999999999,13091.593999999999,7997.6880000000001,14106.915999999999,8223.0010000000002,15122.763000000001,8034.9189999999999,12132.41,7984.7929999999997,14675.369000000001,8138.1009999999997,14816.352000000001,9404.7360000000008,16707.884999999998,11703.458000000001,17472.526999999998,11149.929,15878.126,9538.2669999999998,15623.986000000001,9966.1090000000004,14179.222,8176.7280000000001,12578.328,7464.86,13197.494000000001,8062.3829999999998,14221.09,8289.5529999999999,14733.239,8611.8670000000002,12690.127,7589.8850000000002]
[null,10087,"Port Angeles, City of",18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,24247.16,17382.52,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,23561.14,16881.34,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39]
[null,10106,"Clearwater Power",9930.6170000000002,5729.1480000000001,11774.906999999999,7804.0360000000001,14471.013999999999,9670.0679999999993,13440.147999999999,8886.5490000000009,12027.939,7529.723,11533.245000000001,7029.2929999999997,10125.387000000001,5974.4359999999997,8907.8060000000005,5550.7089999999998,8867.8729999999996,4847.9669999999996,9411,5446.9970000000003,9702.8160000000007,5118.54,8550.3770000000004,5164.08,9980.7450000000008,5758.0690000000004,11822.44,7835.54,14518.397000000001,9701.73,13487.731,8918.009,12076.546,7560.1509999999998,11582.348,7059.2219999999998,10175.102999999999,6003.7719999999999,8956.5130000000008,5581.0590000000002,8918.9889999999996,4875.9110000000001,9461.0820000000003,5475.9840000000004,9754.5679999999993,5145.8410000000003,8599.6730000000007,5193.8530000000001,10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001]
[null,10136,"Douglas Electric Cooperative",7303.817,4574.5079999999998,8349.0319999999992,5495.4709999999995,11579.147999999999,7421.3320000000003,10602.242,7729.4260000000004,8727.0139999999992,5539.7139999999999,9149.4500000000007,5451.0309999999999,8017.0280000000002,4757.8959999999997,6521.65,4436.7110000000002,6782.9759999999997,3704.5259999999998,7264.2439999999997,4634.473,7847.1220000000003,3989.817,6465.7849999999999,3928.4789999999998,7322.0789999999997,4585.9449999999997,8369.9,5509.2070000000003,11608.097,7439.8860000000004,10628.744000000001,7748.7439999999997,8748.8310000000001,5553.5630000000001,9172.3269999999993,5464.6610000000001,7701.9989999999998,5104.8620000000001,6816.1040000000003,4169.6459999999997,6799.9390000000003,3713.7910000000002,7282.4059999999999,4646.0609999999997,7866.7380000000003,3999.7910000000002,6481.9520000000002,3938.3020000000001,7340.3810000000003,4597.4089999999997,8390.8269999999993,5522.9809999999998,11153.635,7941.98,11121.79,7301.6469999999999,9141.366,5708.8689999999997,8823.232,5850.35,8057.1589999999997,4781.7129999999997,6833.1450000000004,4180.0709999999999,6541.1719999999996,3998.8359999999998,7603.3890000000001,4354.8990000000003,7886.4089999999997,4009.7930000000001,6224.8440000000001,4221.4579999999996,7661.75,4305.8890000000001,8411.8040000000001,5536.7879999999996,11181.512000000001,7961.83,11149.591,7319.8990000000003,8792.6380000000008,5581.3710000000001,8845.2880000000005,5864.9740000000002,8077.3029999999999,4793.6670000000004,6850.2259999999997,4190.5200000000004,6557.5259999999998,4008.8339999999998,7622.3950000000004,4365.7839999999997,7604.1670000000004,4321.7749999999996,6514.3990000000003,3958.0160000000001]
[null,10174,"Farmers Elec Coop",177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,181.1,128.846,160.83000000000001,124.28400000000001,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,173.869,136.077,167.267,117.84699999999999,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747]
[null,10203,"Idaho County L & P",2601.4589999999998,1523.4190000000001,3228.0450000000001,2234.355,3897.7420000000002,2768.3029999999999,3754.2249999999999,2688.683,3256.0920000000001,2138.0529999999999,3094.7240000000002,1966.18,2606.2510000000002,1637.855,2290.2339999999999,1480.989,2323.8809999999999,1310.7539999999999,2695.0450000000001,1599.3019999999999,2700.2060000000001,1405.1130000000001,2137.8069999999998,1365.623,2612.2930000000001,1529.7639999999999,3241.4679999999998,2243.645,3913.9029999999998,2779.7809999999999,3769.808,2699.8429999999998,3269.607,2146.9279999999999,3107.6129999999998,1974.3689999999999,2617.107,1644.6769999999999,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2612.2930000000001,1529.7639999999999,3418.3980000000001,2366.1109999999999,4348.0519999999997,3088.1280000000002,4202.4589999999998,3009.6979999999999,3269.607,2146.9279999999999,3156.4380000000001,2005.3889999999999,2800.9659999999999,1760.221,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2623.183,1536.1410000000001,3431.8910000000001,2375.451,4364.2969999999996,3099.665,4218.1239999999998,3020.915,3283.1930000000002,2155.8490000000002,3169.3960000000002,2013.6210000000001,2811.8780000000002,1767.079,2310.0219999999999,1493.7850000000001,2344.2959999999998,1322.268,2718.549,1613.249,2723.3870000000002,1417.175,2155.741,1377.079]
[null,10204,"Idaho Falls Power",32701.162,19002.947,36011.953000000001,24292.828000000001,44816.383000000002,30496.391,45092.82,30511.835999999999,40873.815999999999,25990.254000000001,38734.512000000002,23708.884999999998,32862.023000000001,19557.868999999999,30159.732,18837.686000000002,33028.434000000001,18014.631000000001,35368.5,20813.223000000002,35529.762000000002,19001.460999999999,30042.633000000002,18325.75,32721.615000000002,19014.828000000001,36031.273000000001,24305.859,44835.637000000002,30509.495999999999,45112.108999999997,30524.891,40893.589999999997,26002.824000000001,38754.57,23721.166000000001,32882.292999999998,19569.928,30179.636999999999,18850.116999999998,33049.362999999998,18026.048999999999,35388.862999999998,20825.205000000002,35550.824000000001,19012.73,30062.678,18337.978999999999,42544.688000000002,25152.254000000001,43844.32,29498.857,54947.987999999998,37379.813000000002,55523.23,38242.383000000002,49653.620999999999,31784.273000000001,48312.788999999997,29701.451000000001,41286.703000000001,24774.723000000002,38617.25,24785.738000000001,40803.355000000003,22670.328000000001,44556.133000000002,26429.136999999999,44821.012000000002,24535.311000000002,37482.836000000003,23074.400000000001,43101.976999999999,25484.543000000001,44348.313000000002,29838.094000000001,55467.671999999999,37733.370999999999,56129.737999999998,38655.648000000001,49747.711000000003,31839.381000000001,48870.535000000003,30043.285,41796.277000000002,25078.719000000001,39091.440999999999,25084.592000000001,41311.733999999997,22948.828000000001,45124.391000000003,26763.907999999999,45365.370999999999,24827.853999999999,37917.230000000003,23339.752]
[null,10242,"Lost River Elec Coop",2123.0700000000002,1427.2239999999999,2173.6170000000002,1725.3920000000001,2853.2249999999999,2262.54,2850.8969999999999,2295.16,2411.8330000000001,1855.6489999999999,2189.942,1647.259,2083.7460000000001,1468.3,5058.7070000000003,3918.915,7422.4610000000002,5274.0389999999998,8934.8909999999996,7019.4080000000004,7621.4939999999997,5450.25,4288.1580000000004,3364.0439999999999,2131.0430000000001,1432.5830000000001,2181.0309999999999,1731.277,2860.6239999999998,2268.4059999999999,2858.2280000000001,2301.0619999999999,2419.2930000000001,1861.3889999999999,2197.4560000000001,1652.912,2091.4520000000002,1473.729,5107.4790000000003,3956.7220000000002,7472.9539999999997,5309.9129999999996,8983.1229999999996,7057.33,7671.5429999999997,5486.1459999999997,4336.2489999999998,3401.6880000000001,2463.6460000000002,1656.16,2432.6849999999999,1931.037,3167.3229999999999,2511.6109999999999,3128.8020000000001,2518.8919999999998,2760.846,2124.1779999999999,2520.5410000000002,1895.934,2352.6689999999999,1657.7950000000001,5907.9740000000002,4577.2569999999996,8194.99,5822.902,9681.3449999999993,7606.2920000000004,8622.9570000000003,6168.4780000000001,5370.8909999999996,4211.5839999999998,2486.2669999999998,1671.366,2453.7719999999999,1947.7760000000001,3188.42,2528.3409999999999,3149.759,2535.7629999999999,2720.6819999999998,2093.2750000000001,2542.1289999999999,1912.172,2374.86,1673.431,6022.9960000000001,4666.42,8314.3629999999994,5907.7139999999999,9795.6550000000007,7696.1670000000004,8741.8629999999994,6253.7550000000001,5485.4219999999996,4301.2359999999999]
[null,10278,"Northern Lights",16146.601000000001,9484.9380000000001,20336.013999999999,13323.839,24763.937999999998,16518.900000000001,23950.18,16039.133,20869.567999999999,13200.043,19927.705000000002,12304.446,16552.508000000002,9878.2559999999994,14056.237999999999,9017.1149999999998,14321.058999999999,8070.1270000000004,15123.182000000001,9189.6460000000006,15452.803,8386.6419999999998,14454.638000000001,8939.5290000000005,16399.377,9633.4249999999993,20578.451000000001,13482.68,25004.687999999998,16679.491999999998,24190.511999999999,16200.082,21115.328000000001,13355.487999999999,20175.736000000001,12457.593000000001,16803.791000000001,10028.222,14300.596,9173.8729999999996,14577.576999999999,8214.68,15372.694,9341.2639999999992,15712.879000000001,8527.7929999999997,14702.54,9092.8439999999991,16652.150000000001,9781.9130000000005,20820.888999999999,13641.521000000001,25245.436000000002,16840.081999999999,24430.846000000001,16361.029,21816.053,13798.694,20423.761999999999,12610.741,17055.080000000002,10178.183999999999,14544.956,9330.6299999999992,14834.093000000001,8359.232,15622.207,9492.8790000000008,15972.957,8668.9439999999995,14950.44,9246.1589999999997,16904.925999999999,9930.3989999999994,21063.322,13800.362999999999,25486.184000000001,17000.673999999999,24671.18,16521.976999999999,21606.846000000001,13666.373,20671.793000000001,12763.886,17306.365000000002,10328.146000000001,14789.316999999999,9487.3870000000006,15090.61,8503.7829999999994,15871.718999999999,9644.4959999999992,16233.032999999999,8810.0949999999993,15198.343999999999,9399.4750000000004]
[null,10306,"Pend Oreille County PUD  #1",12741.691000000001,9483.82,16657.697,13600.458000000001,20518.780999999999,16690.761999999999,19597.960999999999,16279.49,16773.048999999999,12907.599,15998,12043.198,13207.290999999999,10027.11,10718.939,8820.0830000000005,10082.754000000001,7558.6350000000002,9959.8050000000003,8159.0709999999999,10284.138999999999,7552.9579999999996,9962.76,8206.2890000000007,12881.312,9587.7430000000004,16791.868999999999,13710.003000000001,20653.203000000001,16800.103999999999,19731.109,16390.094000000001,16910.796999999999,13013.605,16137.021000000001,12147.852999999999,13345.798000000001,10132.268,10852.63,8930.09,10222.14,7663.1270000000004,10093.712,8268.7690000000002,10424.625,7656.1360000000004,10096.374,8316.3459999999995,54147.925999999999,45034.847999999998,60037.09,44867.144999999997,61630.035000000003,52606.262000000002,62916.648000000001,49984.027000000002,57290.586000000003,45248.148000000001,59090.741999999998,45847,53348.32,44413.16,54972.578000000001,41572.188000000002,53515.25,38718.527000000002,52779.004000000001,42317.065999999999,53387.086000000003,41445.762000000002,53047.48,39650.766000000003,54287.699000000001,45138.616999999998,60171.667999999998,44976.288999999997,61764.597999999998,52715.464999999997,63051.527000000002,50092.902000000002,55620.891000000003,43920.652000000002,59230.542999999998,45950.875,53487.421999999999,44517.722999999998,55106.394999999997,41682.07,53655.535000000003,38822.116999999998,52913.656000000003,42426.023000000001,53528.144999999997,41548.370999999999,53181.586000000003,39760.332000000002]
[null,10352,"Skamania County PUD #1",7057.0190000000002,4091.1219999999998,8128.125,5086.6450000000004,10062.353999999999,6333.2889999999998,9855.3449999999993,6887.3130000000001,9000.5020000000004,5361.317,9527.9500000000007,5374.4080000000004,7306.2169999999996,4088.355,5939.3829999999998,3749.4479999999999,6138.1279999999997,3162.1329999999998,6278,3890.375,6692.7790000000005,3347.3130000000001,5934.0749999999998,3373.88,7083.0029999999997,4106.1859999999997,8158.2510000000002,5105.4979999999996,10100.022000000001,6356.9989999999998,9892.3410000000003,6913.1670000000004,9033.9740000000002,5381.2539999999999,9563.2970000000005,5394.3450000000003,7045.1189999999997,4391.5770000000002,6198.2669999999998,3526.1480000000001,6160.5770000000002,3173.6979999999999,6301.0209999999997,3904.6410000000001,6717.3710000000001,3359.6129999999998,5955.7960000000003,3386.2289999999998,6906.4549999999999,4016.9380000000001,7528.857,4696.777,8826.5370000000003,6156.5969999999998,10273.601000000001,6468.1980000000003,8792.4189999999999,5182.8639999999996,7962.0280000000002,5000.4229999999998,7418.415,4137.9560000000001,6094.8620000000001,3448.7049999999999,5658.5420000000004,3262.7330000000002,5996.3580000000002,3360.1109999999999,6396.2730000000001,3210.9920000000002,5344.2790000000005,3394.4760000000001,7187.63,3765.761,7549.5439999999999,4709.683,8850.8050000000003,6173.5230000000001,10301.835999999999,6485.9740000000002,8463.0959999999995,5067.3559999999998,7983.9080000000004,5014.165,7438.7979999999998,4149.326,6111.6009999999997,3458.1759999999999,5674.085,3271.6950000000002,6012.826,3369.3380000000002,6183.2269999999999,3450.4270000000001,5575.7179999999998,3187.0410000000002]
[null,10379,"Steilacoom, Town of",1958.9010000000001,1171.7660000000001,2320.1860000000001,1596.9380000000001,2668.3119999999999,1739.028,2700.386,1857.643,2315.683,1483.4559999999999,2237.3449999999998,1400.758,1940.357,1225.491,1590.3119999999999,1098.114,1490.8109999999999,911.87099999999998,1504.1890000000001,1038.6690000000001,1575.8019999999999,982.79499999999996,1492.6420000000001,965.98800000000006,1969.1289999999999,1177.883,2330.5940000000001,1604.1020000000001,2677.7139999999999,1745.1559999999999,2709.7809999999999,1864.106,2325.6460000000002,1489.8389999999999,2247.3969999999999,1407.0519999999999,1950.376,1231.819,1599.4970000000001,1104.4570000000001,1500.4459999999999,917.76400000000001,1513.8579999999999,1045.346,1585.8689999999999,989.07299999999998,1502.069,972.08900000000006,1990.056,1190.402,2353.6559999999999,1619.9749999999999,2744.2979999999998,1788.55,2733.873,1880.6790000000001,2419.549,1549.9939999999999,2269.652,1420.9849999999999,1970.991,1244.8389999999999,1617.3789999999999,1116.8040000000001,1518.2439999999999,928.65,1608.35,1110.595,1684.79,1050.769,1519.6659999999999,983.47799999999995,2000.3389999999999,1196.5530000000001,2364.1210000000001,1627.1769999999999,2753.8989999999999,1794.808,2743.317,1887.1759999999999,2358.252,1510.7260000000001,2279.759,1427.3130000000001,1981.0630000000001,1251.201,1626.614,1123.181,1527.931,934.57500000000005,1618.557,1117.643,1695.4179999999999,1057.3969999999999,1529.145,989.61199999999997]
[null,10440,"Wahkiakum County PUD #1",2055.8009999999999,1313.529,2518.7710000000002,1706.704,3296.7249999999999,2191.6239999999998,3172.5630000000001,2388.9789999999998,3005.826,1948.6379999999999,2908.6889999999999,1789.7850000000001,2336.3429999999998,1454.7260000000001,1683.98,1199.356,1645.4349999999999,960.82600000000002,1507.9580000000001,1033.586,1659.3140000000001,908.09799999999996,1590.6890000000001,993.20899999999995,2066.1689999999999,1320.155,2531.473,1715.3109999999999,3313.3490000000002,2202.6750000000002,3188.5610000000001,2401.0259999999998,3020.971,1958.4559999999999,2923.3429999999998,1798.8019999999999,2254.6570000000002,1555.528,1761.2670000000001,1136.6110000000001,1653.7329999999999,965.67200000000003,1515.5630000000001,1038.799,1667.683,912.678,1598.711,998.21699999999998,2145.6309999999999,1374.405,2594.9609999999998,1758.39,3251.6779999999999,2381.895,3393.4929999999999,2314.009,3095.154,1976.9739999999999,2551.3000000000002,1740.8610000000001,2414.143,1510.1420000000001,1819.46,1174.4849999999999,1647.047,1069.002,1619.56,1004.973,1726.421,945.51499999999999,1550.854,1072.095,2237.4079999999999,1297.0550000000001,2605.596,1765.596,3265.0030000000002,2391.6559999999999,3407.4,2323.4920000000002,2985.0619999999999,1932.2260000000001,2561.7559999999999,1747.9949999999999,2424.0360000000001,1516.33,1826.9169999999999,1179.298,1653.798,1073.383,1626.1980000000001,1009.092,1670.5070000000001,1012.38,1621.106,1012.5940000000001]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",6654.7979999999998,4748.17,6110.4110000000001,4876.1570000000002,6379.4579999999996,5012.0659999999998,6428.49,5031.259,5906.8639999999996,4330.3429999999998,6485.0529999999999,4702.2420000000002,6310.326,4560.527,6342.1540000000005,5033.1750000000002,6819.8230000000003,4899.53,7158.6180000000004,5599.5810000000001,7577.2749999999996,5442.1229999999996,6668.0290000000005,5302.0640000000003,6829.8530000000001,4873.0600000000004,6271.174,5004.3379999999997,6547.3519999999999,5143.8069999999998,6597.5959999999995,5163.6319999999996,6062.1779999999999,4444.2640000000001,6655.2380000000003,4825.5730000000003,6476.2629999999999,4680.4179999999997,6508.915,5165.6109999999999,6994.8789999999999,5025.1090000000004,7342.5550000000003,5743.3580000000002,7772.0069999999996,5581.98,6839.3190000000004,5438.0079999999998,7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83]
[null,11680,"Weiser, City of",2619.0439999999999,1552.501,2849.5540000000001,1817.3789999999999,3402.9279999999999,2165.4059999999999,3392.614,2381.56,2901.6680000000001,1749.057,2852.0329999999999,1606.836,2545.6750000000002,1397.6320000000001,2420.721,1513.585,2818.9569999999999,1451.3610000000001,3448.1930000000002,2074.9079999999999,3509.4110000000001,1740.086,2512.2539999999999,1425.595,2624.0839999999998,1555.498,2855.07,1820.896,3409.58,2169.63,3399.239,2386.221,2907.2919999999999,1752.4480000000001,2857.5439999999999,1609.9280000000001,2461.6239999999998,1489.3040000000001,2511.174,1430.7239999999999,2824.424,1454.1669999999999,3454.8829999999998,2078.9360000000001,3516.2089999999998,1743.4580000000001,2517.1109999999999,1428.3409999999999,2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808]
[null,12026,"Jefferson County PUD #1",19031.605,12266.227000000001,22000.706999999999,14627.316000000001,27236.710999999999,17617.379000000001,27146.668000000001,19611.706999999999,24740.724999999999,15752.736000000001,24211.24,14930.478999999999,20159.162,12608.885,15883.156000000001,11309.157999999999,15649.22,9127.9560000000001,14708.799000000001,9747.1779999999999,15737.906999999999,8734.3289999999997,15302.137000000001,9746.7340000000004,19175.311000000002,12358.85,22120.932000000001,14707.248,27257.686000000002,17630.942999999999,27148.537,19613.061000000002,24776.785,15775.695,24287.078000000001,14977.245999999999,19538.368999999999,13359.115,16549.741999999998,10818.377,15755.409,9189.8940000000002,14812.95,9816.1959999999999,15853.633,8798.5550000000003,15418.27,9820.7070000000003,19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999]
[null,10298,"PNGC Aggregate",181921.641,112226.914,206120.67199999999,139676.45300000001,260473.03099999999,176174.96900000001,250412.79699999999,178164.96900000001,218075.54699999999,140650.375,212652.07800000001,132869.40599999999,190122.81299999999,117628.81299999999,179155.54699999999,124557.109,197254.07800000001,119852.711,210342.17199999999,142398.34400000001,209517.54699999999,122563.148,174931.57800000001,114684.70299999999,183554.20300000001,113222.492,207714.93799999999,140775.43799999999,262165.125,177338.29699999999,252090.04699999999,179349.359,219715.68799999999,141721.09400000001,214300.25,133923.71900000001,188441.53099999999,121934.602,183442.15599999999,122839.281,198851.375,120813.57799999999,211916.28099999999,143431.734,211166.375,123519.469,176468.40599999999,115690.086,262307.93800000002,166228.81299999999,299280.18800000002,204177.21900000001,368291.68800000002,264748.375,378459.84399999998,259039.234,332580.43800000002,214882.59400000001,309420.90600000002,207161.45300000001,277028.59399999998,172891.68799999999,259776.17199999999,172801.84400000001,272154.40600000002,172562.57800000001,296154.375,189488.734,295530.68800000002,170726.04699999999,244343.21900000001,169627.125,271522.46899999998,161549.75,302203.375,206206.40599999999,371602,267154.06300000002,381930.28100000002,261450.09400000001,324871.90600000002,211895.79699999999,312479.71899999998,209235.03099999999,279874.125,174696.42199999999,262417.18800000002,174568.56299999999,274837.93800000002,174241.984,298913.65600000002,191225.859,292287.06300000002,178486.03099999999,252753.84400000001,165543.54699999999]

{"sheet":"TRMbdForecast_NLSL","index":9,"n_rows":138,"n_cols":99,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34025.888000000006,26828.104000000003,32717.200000000004,26255.553000000004,32717.200000000004,28136.792000000001,34025.888000000006,26828.104000000003,32717.200000000004,24210.728000000003,34025.888000000006,26746.311000000002,34025.888000000006,24865.072,34025.888000000006,26828.104000000003,32717.200000000004,26173.760000000002,34025.888000000006,26828.104000000003,35334.576000000001,25519.416000000001,31408.512000000002,27482.448000000004,35458.127999999997,25608.647999999997,32831.599999999999,26347.358999999997,32831.599999999999,28235.175999999999,34144.863999999994,26921.911999999997,31518.335999999996,23638.751999999997,34144.863999999994,26839.832999999999,34144.863999999994,24952.016,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999,34144.863999999994,26921.911999999997,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8709.7450000000008,7638.3509999999997,10392.897000000001,7975.9750000000004,17706.715,12956.73,19306.099999999999,12426.93,18288.895,14818.838,18717.440999999999,13322.3,13442.668,10175.98,14554.084999999999,11216.870999999999,19468.907999999999,15262.556,22243.484,16956.942999999999,21727.232,18017.072,23229.236000000001,19939.951000000001,24478.518,21467.391,23349.42,17919.393,26313.190999999999,19254.447,27112.651999999998,17451.844000000001,25516.653999999999,20675.23,25119.721000000001,17879.18,24979.182000000001,18909.021000000001,24996.803,19265.101999999999,24041.68,18847.355]

{"sheet":"TRMbdForecast_Existing","index":10,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293]
[null,10074,"Forest Grove, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",6886,5336,8044,6210,12017,10053,12316,8747,10967,8192,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5653,4216,6478,5457,7151,5071,8044,6210,12017,10053,12316,8747,10529,7969,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5444,4425,6748,5187]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",522,411,396,317,328,282,305,241,264,196,328,258,650,475,2013,1586,1515,1212,610,481,336,243,238,209,542,391,396,317,328,282,305,241,254,190,328,258,650,475,2013,1586,1515,1212,610,481,324,255,248,199]
[null,10306,"Pend Oreille County PUD  #1",18834,11253,5905,5536,13041,9062,7002,4229,4730,2435,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,14233,7819,7651,6688,19559,10528,5905,5536,13041,9062,7002,4229,4541,2377,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,13705,8347,7969,6370]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",4874,3783,4540,3613,4455,3806,4603,3603,4450,3251,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5933,4172,4314,3671,5060,3597,4540,3613,4455,3806,4603,3603,4272,3163,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5712,4393,4494,3491]

{"sheet":"TRMbdForecast_Tier1_Diurnal","index":11,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,1,0]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,1,0]
[null,10024,"Benton County PUD #1",72947.366999999998,43838.636000000006,67774.968999999997,48066.034999999996,90634.141000000003,64980.916000000005,88181.538,63754.737000000001,69146.702999999994,46573.909999999996,72918.546000000002,47197.572,72910.335000000006,44315.387000000002,91119.577999999994,62207.37,114114.969,72334.581000000006,131740.51500000001,88596.947999999989,117809.928,71226.315999999992,74727.641000000003,47791.901000000005,72743.25,43795.685999999994,67600.766999999993,47911.789999999994,90179.907999999996,64607.137000000002,87796.164999999994,63453.349000000002,68847.026000000013,46333.375,72745.687999999995,47038.19,72771.937999999995,44189.319000000003,90969.14899999999,62068.506000000001,113974.923,72191.021999999997,131593.087,88457.959000000003,117701.673,70970.06,74455.633999999991,47692.036999999997,1,0]
[null,10025,"Benton REA",24556.542000000001,16174.514999999998,20779.313999999998,15774.513999999999,25171.705000000002,19306.273000000001,24728.616000000002,18759.359,18888.171999999999,13821.932999999999,20289.272000000001,14027.383,20160.815000000002,13604.561,26363.100000000002,18813.124,31990.870999999999,20321.864000000001,35297.476999999999,24863.052,34316.986000000004,21063.200000000001,26122.73,18848.865000000002,24473.521999999997,16238.582,20764.124,15759.537,25050.378000000001,19205.062000000002,24528.502,18604.664000000001,18869.076999999997,13789.161,20209.213,13963.714,20108.414000000001,13564.422,26313.002,18770.941999999999,31949.48,20281.927,35235.588000000003,24812.125,34323.493999999999,20931.386999999999,25991.198,18876.048000000003,1,0]
[null,10027,"Big Bend Elec Coop",21538.058000000001,14378.839999999998,13622.306,9889.0769999999993,16632.081000000002,11995.4,16400.148000000001,11952.465,13935.403000000002,9613.8090000000011,12503.157999999999,8052.0099999999993,17871.685000000001,11723.243,35341.773000000001,26569.870000000003,47619.462,32600.760999999999,46631.652000000002,34973.027999999998,42078.720999999998,28358.437000000002,30535.533000000003,22715.392,21385.835999999999,14445.073999999999,13584.733,9850.4339999999993,16594.368000000002,11947.119999999999,16355.854000000001,11910.766,13620.675999999999,9364.7780000000002,12464.243,8005.3590000000004,17833.086000000003,11686.053,35296.161,26529.492999999999,47585.652999999998,32558.773000000001,46586.210999999996,34932.472000000002,42144.765999999996,28206.402999999998,30391.278000000002,22783.858,1,0]
[null,10029,"Blachly Lane Elec Coop",8301.3130000000001,4363.1469999999999,7882.3580000000011,4415.2929999999997,9211.893,5679.7390000000005,10176.65,5638.1630000000005,9125.8120000000017,4860.5159999999996,9346.1949999999997,5144.6180000000004,8624.5389999999989,4349.5199999999995,7463.4039999999995,3886.6730000000007,7604.2330000000011,4002.6869999999999,7774.2760000000007,3898.4690000000001,8076.753999999999,3929.9130000000005,7104.5009999999993,3875.3650000000007,8506.5939999999991,4161.5849999999991,7884.3580000000011,4416.8979999999992,9213.893,5681.4589999999998,10178.73,5639.8029999999999,8790.8339999999989,4734.335,9348.2749999999996,5146.2530000000006,8626.6189999999988,4351.0399999999991,7465.4839999999995,3888.3130000000006,7606.2330000000011,4004.2869999999998,7776.3560000000007,3900.1089999999999,7887.4340000000002,4122.9529999999995,7285.5090000000009,3697.9580000000001,1,0]
[null,10044,"Canby, City of",8983.39,4962.5150000000003,9260.0190000000002,5400.0249999999996,11045.982,6972.2379999999994,11393.798000000001,6632.9639999999999,9821.9170000000013,5256.7060000000001,9642.1129999999994,5491.98,9130.268,4680.6189999999997,8321.7559999999994,4462.7440000000006,8622.6060000000016,4797.6919999999991,9894.3320000000003,5294.4949999999999,10220.296,5117.2209999999995,8118.8570000000009,4867.6869999999999,9364.505000000001,4725.7420000000002,9365.9719999999998,5442.1689999999999,11051.425999999999,6960.2240000000002,11399.276,6620.97,9435.2199999999993,5104.2269999999999,9634.8170000000009,5472.2,9119.3730000000014,4659.1440000000002,8305.1920000000009,4435.2020000000002,8610.8240000000005,4774.3,9888.875,5273.0920000000006,9908.6820000000007,5403.0300000000007,8371.018,4577.2430000000004,1,0]
[null,10046,"Central Electric Coop",31646.788999999997,18101.763999999999,33210.328999999998,22257.858,51045.148999999998,34086.409,47885.742999999995,32661.474999999999,36979.606,23586.203000000001,39104.519999999997,24189.607,35474.661,21838.144,30978.300999999999,20730.974999999999,32307.219999999998,18762.004999999997,36354.292999999998,23140.735000000001,36981.858999999997,21229.455999999998,28558.825000000001,17866.388999999999,31396.696,18271.527999999998,33215.275000000001,22202.710999999999,51050.861000000004,34000.425999999999,47868.57,32598.384999999998,36303.390999999996,23059.557000000001,39104.199000000001,24110.89,35477.277000000002,21786.547999999999,30962.686999999998,20666.257999999998,32336.755000000005,18683.519,36348.385999999999,23066.353999999999,37237.398000000001,20893.608,28330.658000000003,18045.612999999998,1,0]
[null,10047,"Central Lincoln PUD",65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,1,0]
[null,10055,"Albion, City of",152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,1,0]
[null,10057,"Ashland, City of",8226.9770000000008,4742.8130000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9725.14,5482.442,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,10229.019,5045.1139999999996,7757.9260000000004,4861.4549999999999,8535.1290000000008,4434.6610000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9343.3179999999993,5350.1419999999998,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,9865.3649999999998,5407.768,8067.5919999999996,4551.7889999999998,1,0]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,1,0]
[null,10062,"Bonners Ferry, City of",2908.8580000000002,1226.9569999999999,3072.694,1644.6410000000001,4160.7629999999999,2395.4259999999999,4314.4449999999997,2561.8690000000001,3710.8349999999996,2022.692,3248.3999999999996,1552.5210000000002,2177.777,891.02399999999989,923.28600000000006,-52.820000000000164,1133.058,-139.66000000000008,1703.2659999999996,452.56399999999985,2608.23,994.50500000000011,2276.6950000000002,939.43399999999997,2869.2640000000001,1275.67,3078.1020000000003,1641.6489999999999,4156.5809999999992,2385.1490000000003,4312.0930000000008,2554.8820000000001,3594.8389999999999,1945.7860000000001,3254.8539999999998,1548.797,2187.1960000000004,890.30799999999999,935.54199999999992,-53.5949999999998,1149.0770000000002,-141.17100000000005,1716.848,451.63200000000006,2670.877,945.11799999999994,2247.0740000000001,982.26199999999994,1,0]
[null,10074,"Forest Grove, City of",11878.129000000001,6711.7000000000007,12455.039999999999,7400.1229999999996,13984.369999999999,9246.4650000000001,14913.662,9022.857,14332.130000000001,8073.2210000000014,13610.997000000001,8264.2099999999991,12449.854000000001,6808.11,10285.788,5549.393,10537.393999999998,5824.3280000000004,11745.348,6235.4570000000003,12565.827000000001,6062.7429999999995,10225.578,6186.0649999999996,12294.865000000002,6294.2370000000001,12469.552000000001,7395.7990000000009,14016.084999999999,9254.8900000000012,14946.374999999998,9030.7129999999997,13800.678,7863.9310000000005,13626.834000000001,8262.7900000000009,12463.07,6798.04,10294.175999999999,5527.6440000000002,10560.694000000001,5809.3429999999998,11759.938,6220.3369999999995,12184.087,6457.6509999999998,10607.327000000001,5797.8450000000003,1,0]
[null,10087,"Port Angeles, City of",20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,24247.16,17382.52,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,23561.14,16881.34,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,1,0]
[null,10106,"Clearwater Power",10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,1,0]
[null,10136,"Douglas Electric Cooperative",7340.3810000000003,4597.4089999999997,8390.8269999999993,5522.9809999999998,11153.635,7941.98,11121.79,7301.6469999999999,9141.366,5708.8689999999997,8823.232,5850.35,8057.1589999999997,4781.7129999999997,6833.1450000000004,4180.0709999999999,6541.1719999999996,3998.8359999999998,7603.3890000000001,4354.8990000000003,7886.4089999999997,4009.7930000000001,6224.8440000000001,4221.4579999999996,7661.75,4305.8890000000001,8411.8040000000001,5536.7879999999996,11181.512000000001,7961.83,11149.591,7319.8990000000003,8792.6380000000008,5581.3710000000001,8845.2880000000005,5864.9740000000002,8077.3029999999999,4793.6670000000004,6850.2259999999997,4190.5200000000004,6557.5259999999998,4008.8339999999998,7622.3950000000004,4365.7839999999997,7604.1670000000004,4321.7749999999996,6514.3990000000003,3958.0160000000001,1,0]
[null,10174,"Farmers Elec Coop",177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747,1,0]
[null,10203,"Idaho County L & P",2612.2930000000001,1529.7639999999999,3418.3980000000001,2366.1109999999999,4348.0519999999997,3088.1280000000002,4202.4589999999998,3009.6979999999999,3269.607,2146.9279999999999,3156.4380000000001,2005.3889999999999,2800.9659999999999,1760.221,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2623.183,1536.1410000000001,3431.8910000000001,2375.451,4364.2969999999996,3099.665,4218.1239999999998,3020.915,3283.1930000000002,2155.8490000000002,3169.3960000000002,2013.6210000000001,2811.8780000000002,1767.079,2310.0219999999999,1493.7850000000001,2344.2959999999998,1322.268,2718.549,1613.249,2723.3870000000002,1417.175,2155.741,1377.079,1,0]
[null,10204,"Idaho Falls Power",34275.904000000002,18725.982,34470.720000000001,22221.852999999999,41601.387999999999,26183.357000000004,41824.446000000004,28405.111000000004,37357.021000000001,22608.369000000002,38097.004999999997,21565.503000000001,32531.919000000002,18556.227000000003,35012.466,22057.466,37716.755000000005,20191.648000000001,39399.349000000002,22776.864999999998,37732.044000000002,19282.223000000002,29728.420000000006,16500.536,33916.256999999998,18944.023000000001,34420.313000000002,22116.184000000001,41566.671999999999,26060.131000000001,41854.377999999997,28363.768000000004,37410.071000000004,22513.901000000002,38078.175000000003,21454.114999999998,32464.917000000001,18438.879000000001,34910.080999999998,21901.712,37670.733999999997,20026.628000000001,39391.031000000003,22657.027999999998,37962.010999999999,18857.973999999998,29285.230000000003,16645.552,0,1]
[null,10242,"Lost River Elec Coop",1724.4140000000002,1073.3040000000001,1721.885,1360.6200000000001,2456.5230000000001,1900.3229999999999,2389.5700000000002,1936.0359999999998,2050.0460000000003,1598.1859999999999,1781.3090000000002,1314.855,1613.4369999999999,1117.587,5168.7420000000002,3994.4009999999998,7484.19,5254.2619999999997,8942.1129999999994,7023.4360000000006,7855.2930000000006,5614.0540000000001,4688.5229999999992,3614.5119999999997,1647.3229999999999,1065.462,1676.972,1324.3940000000002,2411.62,1860.2929999999999,2341.8870000000002,1898.7869999999998,1974.9539999999997,1533.9790000000003,1734.2570000000001,1277.1379999999999,1566.9880000000003,1083.0630000000001,5215.1239999999998,4029.444,7537.5629999999992,5286.2740000000003,8987.7830000000013,7059.1910000000007,7933.9909999999991,5616.7790000000005,4708.6219999999994,3679.7959999999998,1,0]
[null,10278,"Northern Lights",14630.054000000002,8188.1450000000004,18982.488999999998,12166.995000000001,23475.036,15317.617999999999,22625.75,14937.261,20109.652999999998,12535.317999999999,18595.665999999997,11173.579,14904.984000000002,8606.9599999999991,11031.86,6561.8619999999992,11876.693000000001,5993.3119999999999,13512.111000000001,7829.1110000000008,14079.165000000001,7300.8719999999994,13327.736000000001,7825.5429999999997,14557.165999999999,8235.2389999999996,18995.322,12141.582999999999,23486.184000000001,15280.753999999999,22627.3,14909.936999999998,19747.726000000002,12272.532999999999,18604.913,11139.026,14917.485000000002,8582.4260000000013,11037.437,6530.3470000000007,11903.61,5954.1829999999991,13522.839,7792.4559999999983,14170.153,7184.0549999999994,13278.343999999999,7862.875,1,0]
[null,10306,"Pend Oreille County PUD  #1",1288.0379999999932,6953.7439999999951,21414.889999999992,13075.591999999993,15871.834999999999,15407.470000000001,21888.759999999995,18926.922999999999,19843.385999999999,18602.419999999998,20946.853999999992,16178.688999999998,-2768.5680000000066,8271.0880000000034,-6243.3100000000049,-917.91600000000108,-3159.9500000000044,-1581.2330000000002,3673.1159999999945,7285.9619999999959,3819.510000000002,8107.3460000000014,13987.968000000001,5480.3179999999993,-729.42899999999645,9001.969000000001,21435.067999999999,13092.93,15891.998,15418.288999999997,21904.663000000008,18941.990000000005,19561.555000000008,17904.900000000005,20967.679000000004,16189.042000000001,-2748.4419999999955,8288.7069999999985,-6228.4689999999973,-901.84199999999691,-3134.0649999999951,-1569.1630000000005,3688.7920000000086,7301.1110000000044,5678.2810000000027,6279.4590000000026,12380.986000000004,7125.0520000000033,0,1]
[null,10352,"Skamania County PUD #1",6906.4549999999999,4016.9380000000001,7528.857,4696.777,8826.5370000000003,6156.5969999999998,10273.601000000001,6468.1980000000003,8792.4189999999999,5182.8639999999996,7962.0280000000002,5000.4229999999998,7418.415,4137.9560000000001,6094.8620000000001,3448.7049999999999,5658.5420000000004,3262.7330000000002,5996.3580000000002,3360.1109999999999,6396.2730000000001,3210.9920000000002,5344.2790000000005,3394.4760000000001,7187.63,3765.761,7549.5439999999999,4709.683,8850.8050000000003,6173.5230000000001,10301.835999999999,6485.9740000000002,8463.0959999999995,5067.3559999999998,7983.9080000000004,5014.165,7438.7979999999998,4149.326,6111.6009999999997,3458.1759999999999,5674.085,3271.6950000000002,6012.826,3369.3380000000002,6183.2269999999999,3450.4270000000001,5575.7179999999998,3187.0410000000002,1,0]
[null,10379,"Steilacoom, Town of",1990.056,1190.402,2353.6559999999999,1619.9749999999999,2744.2979999999998,1788.55,2733.873,1880.6790000000001,2419.549,1549.9939999999999,2269.652,1420.9849999999999,1970.991,1244.8389999999999,1617.3789999999999,1116.8040000000001,1518.2439999999999,928.65,1608.35,1110.595,1684.79,1050.769,1519.6659999999999,983.47799999999995,2000.3389999999999,1196.5530000000001,2364.1210000000001,1627.1769999999999,2753.8989999999999,1794.808,2743.317,1887.1759999999999,2358.252,1510.7260000000001,2279.759,1427.3130000000001,1981.0630000000001,1251.201,1626.614,1123.181,1527.931,934.57500000000005,1618.557,1117.643,1695.4179999999999,1057.3969999999999,1529.145,989.61199999999997,1,0]
[null,10440,"Wahkiakum County PUD #1",2145.6309999999999,1374.405,2594.9609999999998,1758.39,3251.6779999999999,2381.895,3393.4929999999999,2314.009,3095.154,1976.9739999999999,2551.3000000000002,1740.8610000000001,2414.143,1510.1420000000001,1819.46,1174.4849999999999,1647.047,1069.002,1619.56,1004.973,1726.421,945.51499999999999,1550.854,1072.095,2237.4079999999999,1297.0550000000001,2605.596,1765.596,3265.0030000000002,2391.6559999999999,3407.4,2323.4920000000002,2985.0619999999999,1932.2260000000001,2561.7559999999999,1747.9949999999999,2424.0360000000001,1516.33,1826.9169999999999,1179.298,1653.798,1073.383,1626.1980000000001,1009.092,1670.5070000000001,1012.38,1621.106,1012.5940000000001,1,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,1,0]
[null,11680,"Weiser, City of",2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,1,0]
[null,12026,"Jefferson County PUD #1",19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,1,0]
[null,10298,"PNGC Aggregate",257433.93800000002,162445.81299999999,294740.18800000002,200564.21900000001,363836.68800000002,260942.375,365147.09899999999,247797.883,317737.54100000003,203655.61900000001,287174.19099999999,190709.723,252051.49399999998,156402.758,233771.277,152010.00600000002,246048.96500000003,153444.27800000002,275899.70699999999,174069.75399999999,275043.603,155337.17599999998,220560.31100000002,150693.56899999999,244218.98499999999,140995.807,275936.14299999998,184576.33399999997,343917.76400000002,243408.11200000002,352848.76300000004,236379.70300000001,297250.48600000003,190813.40399999998,281626.52799999999,186485.58399999997,247090.473,153182.57799999998,229184.53400000001,147920.33299999998,242330.21700000003,150566.804,267122.47400000005,167073.83799999999,261578.26,154827.929,224218.16400000002,143205.19199999998,1,0]

{"sheet":"TRMbdForecast_LoadShp","index":12,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",87.872342806399985,80.165485301199993,68.803783347199953,72.555818234399993,120.82330665359996,133.4328891904,138.05832291600001,130.8994889496,94.736319789599975,97.1826079816,67.327276831199981,84.508670027199997,92.586156466000034,76.794435368199998,-39.2419874048,-8.6215666996000095,-66.369615057600015,-10.596744229200027,-34.725664886399983,-7.9384758939999926,-19.92431730840002,-7.990674996359985,-6.4732100624000282,17.523557529599969,104.72634280639997,70.422485301199998,72.385783347199947,75.188818234400003,123.7973066536,135.77888919040001,140.62932291600004,132.7574889496,118.16219377359999,115.85054497359999,68.829276831199991,85.658670027200031,93.624156465999988,77.521435368200002,-38.728987404799994,-8.251566699600005,-66.369615057600015,-10.596744229200027,-34.725664886399983,-7.9384758939999926,-28.583317308400012,0.6683250036400068,2.7237899375999746,8.3265575295999668]
[null,10015,"Asotin County PUD #1",-53.466211319600035,-8.7467737380500097,-175.85592230080005,-106.6027569741,-194.49739343290003,-114.98208874560001,-200.31459808650001,-123.11799415190004,-185.17466578689999,-90.327048874900001,-174.7694400643,-117.63580619580001,-61.308270755249993,-40.362311747925006,-10.577346372800037,71.203691245649992,100.22135720139994,166.84679308004996,284.36372393959999,328.77499490974998,265.60466709134994,289.47824172416506,70.94850597859994,163.62076566559998,-53.466211319600035,-8.7467737380500097,-175.85592230080005,-106.6027569741,-194.49739343290003,-114.98208874560001,-200.31459808650001,-123.11799415190004,-178.8532433629,-87.915337662900015,-174.7694400643,-117.63580619580001,-61.308270755249993,-40.362311747925006,-10.577346372800037,71.203691245649992,100.22135720139994,166.84679308004996,284.36372393959999,328.77499490974998,265.60466709134994,289.47824172416506,70.94850597859994,163.62076566559998]
[null,10024,"Benton County PUD #1",341.05444075119158,-3562.2994796278945,-25085.984634822409,-12121.825361699804,-9508.8922344462044,-46.003477676793409,-18083.201386546993,-1617.6377453282039,-24724.319774858202,-7185.8631453222042,-25217.163104575389,-15850.3186126324,-4530.7321572094952,-5470.8350902481397,-4794.4496948384185,278.8961311407038,12847.695538589192,12334.5646547039,44496.342847608816,35837.879082660489,31952.249439545296,21738.074528202866,343.62984545079235,-2368.5438585632,136.93744075119321,-3605.2494796279061,-25260.186634822414,-12276.070361699807,-9963.1252344462118,-419.78247767679568,-18468.574386546999,-1919.0257453282029,-21809.227684986181,-5819.0136003862062,-25390.021104575397,-16009.700612632398,-4669.129157209507,-5596.9030902481391,-4944.8786948384222,140.0321311407024,12707.64953858919,12191.005654703891,44348.914847608801,35698.890082660502,31843.994439545291,21481.818528202872,71.622845450780005,-2468.4078585632087]
[null,10025,"Benton REA",2997.833938733198,2099.940850509347,-6793.525318486405,-2096.831681015301,-4563.3736973156992,-1.9155545247995178,-6824.1569324044976,-651.40423434270269,-8984.5831927977015,-2140.7459163017011,-8849.7798041319002,-4693.180263521399,-2833.4578110982475,-1178.2669619790249,-2116.2766432624012,424.9447665614498,1921.9760546261969,2506.2941071766509,9392.4066117267976,9197.5082713467491,8823.6017244595532,6368.8502561629466,4036.1768563137957,3954.9205368847997,2914.8139387331939,2164.0078505093497,-6808.7153184864037,-2111.8086810153,-4684.7006973157004,-103.12655452479885,-7024.270932404499,-806.0992343427024,-8049.129396005701,-1696.2435179057011,-8929.8388041319013,-4756.8492635213988,-2885.8588110982491,-1218.4059619790241,-2166.374643262403,382.7627665614491,1880.5850546261972,2466.3571071766492,9330.517611726802,9146.5812713467494,8830.1097244595476,6237.0372561629447,3904.6448563137965,3982.1035368848006]
[null,10027,"Big Bend Elec Coop",-575.29615028960325,-57.834117841801344,-14659.906414860801,-8442.0491075316004,-13867.9992484004,-7809.5349846656009,-15964.390742074,-7957.6836280444004,-14654.441297304398,-6759.5456119924002,-17385.561227386803,-11150.181715880801,-5714.1670211489982,-3439.9063472172984,6129.7005556671975,7708.6136384194033,16776.977332306396,14326.845637833798,20060.1156094096,18904.453044390997,15929.462270192595,13286.042171411542,7880.7537693736012,7438.267430585598,-727.51815028960482,8.3998821581990342,-14697.479414860802,-8480.6921075316004,-13905.712248400399,-7857.8149846656015,-16008.684742074,-7999.3826280444009,-13990.061593080402,-6519.0232598804014,-17424.476227386804,-11196.832715880799,-5752.7660211489965,-3477.0963472172989,6084.0885556671965,7668.2366384193992,16743.168332306395,14284.8576378338,20014.674609409594,18863.897044391,15995.507270192593,13134.008171411539,7736.4987693736002,7506.7334305855984]
[null,10029,"Blachly Lane Elec Coop",1935.517574215999,207.24584460299957,-259.27339603200016,-861.70830571400074,431.80156693400022,-21.529277824000019,859.83486278999953,-93.393244326000058,895.62227777400221,147.10051425399888,742.096732177999,-383.13791433200004,1834.854002914999,-15.512373604499771,-945.90721891200064,-1542.937481298999,-1274.4267674439989,-1257.8449859230004,125.09878058400045,-727.2092329850002,549.13831227899846,-408.9937711458997,582.84494464399813,-522.4775453759994,2140.7985742159981,5.6838446029987608,-257.27339603200016,-860.10330571400118,433.80156693400022,-19.809277824000674,861.91486278999946,-91.75324432600064,842.5007947339991,161.84777273399959,744.17673217799893,-381.50291433199982,1836.9340029149989,-13.992373604500244,-943.82721891200072,-1541.2974812989992,-1272.4267674439989,-1256.2449859230005,127.17878058400038,-725.56923298500033,359.81831227899966,-215.95377114590065,763.85294464399976,-699.88454537600001]
[null,10044,"Canby, City of",1644.3476632891989,171.23088126985022,-126.36141419839987,-683.76082771429992,923.52935465329938,399.3203258911999,652.56361186050162,25.12772521629995,333.43884911130226,-177.32910271269975,-277.43942560889991,-880.89753828339963,1302.5289173542506,-351.76976656977422,-1373.2289830544014,-1796.9829514350486,-1613.4847896277988,-1267.1065642038511,1075.6955689708011,-38.388970850749502,1541.8062698860504,114.95209900729515,600.12498076780048,-202.52818473119987,2025.4626632892005,-65.542118730149923,-20.408414198400351,-641.61682771429969,928.97335465329888,387.30632589120069,658.04161186050078,13.133725216300263,271.69054326329933,-167.33375563670052,-284.73542560889837,-900.67753828339937,1291.6339173542519,-373.24476656977367,-1389.7929830543999,-1824.5249514350489,-1625.2667896277999,-1290.49856420385,1070.2385689708008,-59.791970850748839,1230.1922698860508,400.76109900729625,852.28598076779963,-492.97218473119938]
[null,10046,"Central Electric Coop",2068.812266428391,-1208.1791350665517,-4618.8766055968081,-2261.1551638911005,10249.408207894092,7596.0854513823979,4596.1738374084962,6030.4217061450945,-1261.076245439901,1685.8301089121014,-873.48767335530283,-1494.5102056418,3927.1274335522503,1556.4953838948277,-8094.6498163088036,-4497.1201156138522,-8946.5078472806017,-5680.4852590514529,813.22221559159516,1648.0237202672506,2005.610663640844,1069.1971568902154,-1743.3412129394019,-2567.708514062404,1818.7192664283939,-1038.4151350665525,-4613.9306055968045,-2316.3021638911014,10255.120207894099,7510.1024513823977,4579.000837408501,5967.3317061450944,-627.67556613590568,1813.9919485641003,-873.80867335529911,-1573.2272056418005,3929.7434335522521,1504.8993838948263,-8110.263816308805,-4561.8371156138528,-8916.9728472805946,-5758.97125905145,807.31521559159592,1573.6427202672494,2261.1496636408483,733.34915689021727,-1971.5082129393995,-2388.4845140624057]
[null,10047,"Central Lincoln PUD",10305.908296503192,10194.491151263093,-4209.1968435264134,2472.8273768422005,2861.9806213518023,11432.664138195199,-2800.6390039169928,5601.1061702497973,-1586.4121355801908,5464.9661365157954,-2571.7017689093918,3414.0710635635987,8394.8011675455055,7091.656953515354,-15677.817146902409,-6211.8139200622973,-22494.712914678799,-5968.0634202271031,-8120.1485525431999,1570.7882051155029,-3863.6966001917099,2211.3739937305654,-2439.7249528812026,4923.0883151648013,12790.182749729182,7759.4024171648489,-4196.3213210784161,2487.7109862756988,2885.2041779633,11459.761273731194,-2783.354375789495,5620.9502026262926,-1900.5964064267027,5474.2940646732968,-2555.7110298389161,3430.7029953366,8420.4884003292464,7110.2973640877244,-15678.737209134408,-6207.4999069700498,-22503.144085087806,-5963.8308338988572,-8113.2967354692082,1583.0606686242463,-6076.9258388789603,4448.9696250137931,-221.23912577221199,2732.0438794287911]
[null,10055,"Albion, City of",10.888600405599988,15.792671207300003,-13.01759797119999,12.374323842599992,55.213090059400002,80.161949241600013,41.510678989000013,66.714153193400008,23.630228303400003,44.854431471400005,-12.226518860199974,14.722233498800009,2.3556091265000134,8.4871742190500186,-61.583653379200001,-32.870631380899979,-74.743439100399996,-39.379838019299996,-26.632559725599975,-18.372633563499988,-29.37527550110002,-22.929489623689989,-33.491580379600009,-18.464648361599998,17.204089212799971,10.320943152400005,-12.364700505600013,12.797499568799992,55.917187207199987,80.619147980800008,42.257817332000002,67.173780799200003,22.302591447200001,44.410593847200005,-11.536535037600004,15.165517854400008,2.9000906820000125,8.8372169114000059,-60.909290009599999,-32.43521754919999,-74.031437515199997,-38.957983008400006,-26.019153372799991,-18.001689037999995,-33.482617466800008,-17.871542007719981,-28.577592724800013,-22.502974540800011]
[null,10057,"Ashland, City of",1001.7736672948004,25.848525027150572,-24.453279369599841,-397.52364077169932,1228.7790186127022,971.23164473280121,587.45846234950113,216.50568130970078,383.84166531470146,132.69652465870058,-365.3940331690992,-608.2711269845995,725.42730423075045,-408.3872461757237,-1773.2719516336001,-1712.2616669659492,-2135.4414361281997,-1393.0018967731503,1363.3431856452007,147.14865833575004,1685.1450115349508,120.43741736860557,355.8202277882001,-130.11392269279986,1311.4571337163998,-281.3036591375494,-22.49458697279988,-396.25411359309965,1230.8913100561003,972.6032409504005,589.6998773785017,217.88456412710002,323.84013142609911,161.45070012609995,-363.32408170129929,-606.94127391779966,727.06074889725005,-407.33711809867418,-1771.2488615248003,-1710.9554254708491,-2133.3054313726007,-1391.7363317404497,1365.1834047036009,148.26149191225068,1323.3019856378505,484.13526021651523,667.05519075259963,-438.72190123040036]
[null,10059,"Bandon, City of",505.75899524599981,156.24875549925014,29.679391407999901,2.4006537284999467,424.61210196650018,508.57478625600015,519.33186880250014,465.88041178149979,686.20843625650059,489.05354113649992,75.54807485550009,62.833955983000124,648.03302752125001,251.98020842612527,-665.23183687200026,-484.42094912524999,-1120.2405323389999,-560.24959616925003,-552.37469394600021,-326.47290850374998,-397.93336961975047,-325.53604295852483,-230.80305196100016,-157.26984045599988,634.94870607119947,30.013207307099947,31.964532537600007,3.8817687701998693,427.07644198379967,510.17498184319993,521.94685300300034,467.48910840179997,639.52672244379983,488.55961704379979,77.963018234599986,64.385451227599788,649.93871296550014,253.20535784935032,-662.87156507840018,-482.89700071429979,-1117.7485267908,-558.77310363109996,-550.22777171120015,-325.17460266450007,-503.51356649970012,-216.62422630262972,-119.54559516920017,-265.46248208320026]
[null,10062,"Bonners Ferry, City of",986.35715208479996,-28.145145246600123,613.88214455039997,50.961215130800156,1509.1331413851999,673.61554817279989,1500.7220002619997,830.9114365572002,1225.2781039371998,599.21784448120002,649.92092408839972,-116.88788318959973,127.25946198700012,-427.23677939009985,-1616.3664499136003,-1692.5884901822001,-1548.3399698631997,-1728.3659710494001,-606.82232464480012,-944.41308303300002,334.85384282619998,-315.86572174301978,307.12349202320001,-388.73560913279994,946.76315208479991,20.56785475340007,619.29014455040033,47.969215130799967,1504.9511413851992,663.3385481728003,1498.3700002620008,823.92443655720012,1194.4041282252001,564.87285662520003,656.37492408839989,-120.61188318959989,136.67846198700045,-427.95277939009975,-1604.1104499136004,-1693.3634901821997,-1532.3209698631995,-1729.8769710494,-593.24032464479978,-945.34508303299981,397.50084282619991,-365.25272174301995,277.50249202319992,-345.90760913279996]
[null,10074,"Forest Grove, City of",2236.2716540099991,417.02613692375053,123.4391184799988,-592.60852860250088,685.73512092749843,611.12381335999999,802.08654658750129,341.64059545249984,1866.3955670775013,934.11634987750131,578.92755064250196,-108.32326639500025,2165.9586204937514,196.67864823937543,-2451.2501433200014,-2674.4857462337495,-2910.5359404650007,-2143.4585183737499,159.63551148999977,-770.75772538124966,1164.2358771587496,-509.11759663337489,347.6486699649995,-475.06179036000049,2653.0076540099999,-0.43686307625011978,137.95111848000124,-596.93252860249959,717.45012092749857,619.54881336000108,834.79954658749921,349.49659545249961,1761.853347677501,938.28124017749997,594.76455064250149,-109.7432663949985,2179.1746204937499,186.60864823937573,-2442.8621433200024,-2696.2347462337493,-2887.2359404649978,-2158.4435183737505,174.22551148999992,-785.87772538125046,782.49587715874804,-114.20959663337453,729.39766996500111,-863.28179035999983]
[null,10087,"Port Angeles, City of",2656.3620264763958,2905.1640635674503,-749.49875849280215,1955.618285616898,819.92663754610112,4230.7750243104019,636.14976302849755,3685.7150255171,1410.8585177321002,4304.2094535240994,263.03474612869832,1987.7096540622006,1595.9259389222498,2653.7578233438253,-5577.7897698448032,-1595.2162837358501,-7517.9008487126011,-2945.7643046454523,-4936.1665100563987,-226.05605456275043,-3693.1998157971539,-362.65148636998492,-1934.7243499074029,435.69946340959905,2656.8725152835977,2905.4973355125512,-748.84586102719913,1956.0414613431003,820.63073469390292,4231.2322230496029,636.89690137149955,3686.1746531229019,1507.5429883239012,4194.4296696238998,263.72472995130011,1988.1529384178011,1596.4704204777518,2654.1078660361763,-5577.1154064752009,-1594.7808699041489,-7517.1888471273996,-2945.3424496345506,-4935.553103703598,-225.68511003724961,-3692.5961577628514,-362.30353875401306,-1934.2013622525992,436.05213723039924]
[null,10106,"Clearwater Power",1401.8204474947997,153.52367600214984,833.72169023039896,713.89111217830032,2664.0648621627006,2005.1291119328007,2085.9370190995014,1960.2837653596998,1340.9979318647001,1434.3564472087,-31.684545319099925,-403.90410488459929,1021.1760266057499,116.16034986177601,-2393.8872180336002,-1748.6107041409496,-3065.2217954282005,-2226.9761767481496,-857.55828455479968,-765.29378678924968,-397.6045827900507,-708.38652654889484,-191.35682291180092,-737.79892989280052,1451.9494474947987,182.44367600214991,881.25869023039922,745.39811217829993,2711.4498621627008,2036.7931119327995,2133.5170190995013,1991.7417653597004,1399.5368207527008,1422.8563916527,17.421454680899842,-373.9751048845992,1070.8830266057503,145.49134986177614,-2345.1862180335993,-1718.2637041409498,-3014.1037954282001,-2199.0311767481498,-807.47928455479996,-736.3097867892493,-345.84558279005068,-681.08152654889454,-142.07382291180147,-708.03292989279998]
[null,10136,"Douglas Electric Cooperative",692.79575264159939,257.54173090779932,-111.20379704320112,12.386693423599354,1984.8819413483998,1988.3380181375987,1392.5544974540007,1316.3763172723993,546.85673273239991,786.8083379803993,-161.73733789720063,77.901121376799892,966.92018427899984,223.45706021830028,-1948.4147989312005,-1489.8879163974007,-2730.5126424744003,-1494.5599519398006,-384.38852616160057,-475.54061106100016,25.574077345399019,-521.18085516133988,-585.5012408056009,-371.06049445760073,1000.3815548471994,-42.97661160989901,-107.8550286144,14.76794881620026,1993.7483183578006,1995.8436521792,1400.1827621930024,1322.2183719158002,475.25227461780196,796.5766272177998,-158.31090110739933,80.55644377560111,972.36318228050095,225.95990752485159,-1949.5416099103995,-1491.1950898532987,-2733.3826852747989,-1495.9520372341003,-381.94449768719915,-474.67111324950019,-272.96668958069949,-218.59344079252969,-310.06690748519941,-644.02468761919999]
[null,10174,"Farmers Elec Coop",-1.8025713272000417,17.053547269900022,-22.396010425600025,11.235320103800007,39.183901122200012,80.686242540800009,28.606441606999965,66.746710364199998,13.089289294200029,46.644882478200003,-33.331321732599974,11.024191184399996,-8.6080259805000026,7.0580149851500238,-62.580542729600012,-30.10425492669998,-62.239556405200005,-22.347108825900008,-9.1126298327999677,-2.5284504999945057E-3,-17.043970039300007,-11.314613205469996,-31.326666834800022,-9.7995111008000038,5.4634286727999779,9.9785472699000053,-22.288010425600021,11.318320103800005,39.287901122199997,80.773242540799998,28.713441606999993,66.830710364200002,11.692860862200035,45.740668262199989,-33.22532173259998,11.108191184399999,-8.4970259804999841,7.1370149851500315,-62.468542729600017,-30.026254926699977,-62.125556405200001,-22.27010882590001,-8.9966298327999823,7.0471549499984576E-2,-23.947970039300003,-4.2206132054699879,-24.894666834800006,-16.041511100800008]
[null,10203,"Idaho County L & P",367.16322593439963,64.033985450199907,546.95494629120003,504.98415617239971,1251.4327439755994,1077.3679449984002,916.54456748599978,988.25578969159983,366.9306248316002,484.5702368635998,121.88914820519994,55.824404071199979,406.33611891100009,220.73323904470021,-665.74809950080044,-427.58003181660001,-797.3229717096001,-538.82333793820021,9.0048603855998408,-25.156023149000021,56.877965148599742,-119.14561503606001,-153.34870581040013,-179.72346387840003,378.05322593439951,70.410985450200087,560.44794629119997,514.32415617239985,1267.6777439755992,1088.9049449984,932.20956748599974,999.47278969159993,479.92359849560034,543.19472369560003,134.84714820520003,64.056404071200177,417.24811891100035,227.59123904470016,-655.82809950080036,-421.16503181659982,-787.08697170960022,-533.05033793820007,20.787860385599743,-18.165023149000035,68.498965148599837,-113.09861503605998,-144.35870581040035,-173.98046387840009]
[null,10204,"Idaho Falls Power",5527.2163337248021,-42.56086025159675,-2297.8536727296014,-1609.7111966791999,1949.4530244952039,435.75280321280661,-251.39692438799102,2520.7227517672036,188.50741564720374,1322.0252553912032,-760.12395354159526,-3398.4987699695957,1868.8957204620056,-1156.7772623825949,-2964.9815223936021,-2463.2993460171965,-2380.3262721231949,-3565.5387938444001,4854.7568357152049,1886.7531019419985,3736.4381403611987,-312.79494096651615,275.84723228320581,-3360.6428921728002,5167.5693337247976,175.48013974840433,-2348.2606727296006,-1715.380196679198,1914.7370244952035,312.52680321280423,-221.4649243879976,2479.3797517672028,1514.454898335207,1864.0059967352026,-778.95395354158973,-3509.8867699695984,1801.8937204620051,-1274.1252623825967,-3067.3665223936041,-2619.0533460171973,-2426.3472721232029,-3730.5587938444005,4846.4388357152056,1766.9161019419989,3966.4051403611957,-737.04394096651959,-167.34276771679652,-3215.6268921728006]
[null,10242,"Lost River Elec Coop",-1717.8120269495998,-1173.9487258092995,-2680.6026105408,-1492.8539217666,-2291.2040676153993,-1182.5680984256001,-2648.3838468489989,-1163.2329459094001,-2400.3284424193989,-950.53578190739995,-2871.2519157917995,-1674.2114098107995,-2058.0021287364998,-1242.7508745160494,621.50979878720045,1058.4055328469003,2683.1633109963996,2409.6936615012996,4805.9139630696,4522.1570645535012,3784.8268747151005,3267.8432255142902,1162.0172436835992,1236.4324263455997,-1794.9030269496002,-1181.7907258092996,-2725.5156105408005,-1529.0799217665999,-2336.1070676153995,-1222.5980984256,-2696.0668468489989,-1200.4819459094001,-2323.0099777954001,-938.53754959539992,-2918.3039157917997,-1711.9284098107996,-2104.4511287364994,-1277.2748745160493,667.89179878720006,1093.4485328469004,2736.5363109963992,2441.7056615013003,4851.5839630696019,4557.9120645535004,3863.524874715099,3270.5682255142906,1182.1162436835994,1301.7164263455998]
[null,10278,"Northern Lights",1647.0474108859999,-287.79374375574844,2377.6742061279983,1404.5783434185014,5568.0852885765016,3689.9110652959989,3624.1540916525009,3247.7819154914996,3324.2239614665014,2922.3316855465,1047.6524317254989,-100.25037379700007,1057.4568397462535,-295.50077319137381,-6118.8863973520019,-4511.800274710251,-6231.2873155990001,-4735.515564714251,-2088.3460675859988,-1604.9356447787486,-1273.367957334749,-1548.3057431570251,26.852469298999495,-1143.8339474960012,1574.1594108859972,-240.6997437557493,2390.5072061280007,1379.1663434184993,5579.2332885765027,3653.0470652959993,3625.7040916525002,3220.4579154914973,3537.1418586265027,2946.9691341264988,1056.8994317255019,-134.80337379699995,1069.9578397462537,-320.03477319137164,-6113.3093973520026,-4543.3152747102495,-6204.3703155990006,-4774.6445647142518,-2077.6180675859996,-1641.5906447787511,-1182.3799573347496,-1665.1227431570251,-22.53953070100215,-1106.5019474960009]
[null,10306,"Pend Oreille County PUD  #1",-8024.0435765388083,874.36381345834525,9505.0608812575902,5356.2319905226932,3028.0468784062978,7067.4791988832003,8259.8359161654953,10542.626028799297,7804.0110346442998,11707.490682980297,8360.5141000420917,8092.5174273225985,-12700.728294653256,1885.7842274974792,-18544.709406558406,-8860.5174109555519,-16147.926916425804,-9276.5011813323508,-7516.3359846012063,519.37743809174572,-7192.1180326834492,1760.2595632832463,4447.888694965799,-952.98150212320161,-10041.510576538798,2922.5888134583511,9525.2388812575973,5373.5699905227002,3048.2098784062982,7078.2981988831962,8275.7389161655083,10557.693028799304,7934.4884271163082,11216.124879216304,8381.3391000421034,8102.8704273226012,-12680.602294653245,1903.4032274974743,-18529.868406558398,-8844.4434109555477,-16122.041916425795,-9264.4311813323511,-7500.6599846011923,534.52643809175424,-5333.3470326834486,-67.627436716752527,2840.9066949658027,691.75249787680241]
[null,10352,"Skamania County PUD #1",1166.2636074395996,269.46161332305064,187.35144806080007,-61.622453255899927,909.31662156290076,1015.6257770656002,1872.4039021365006,1299.9153865819007,1371.0582677169014,932.66348440489946,203.50490677430116,15.912063455800308,1295.9921491802506,201.90094587042586,-1488.0169094672001,-1447.3058305506493,-2347.5598247813987,-1480.8156700650497,-901.08973405959932,-810.97471698474965,-391.55976668634958,-701.50496777466424,-536.45568439859926,-571.16477798559981,1439.5260309279993,13.118898174000151,197.91853734399865,-55.275677012000415,922.67111577200012,1025.465196608,1889.0582578199992,1310.5671586919998,1286.0124481719995,938.5503721719997,214.69015752399991,22.7831559440001,1307.9356850699996,207.84528413900034,-1481.7305416960016,-1444.5837449420001,-2343.0528493520005,-1478.3924227339999,-894.1295325279998,-807.49735713000018,-613.96246621800037,-467.46315582219995,-313.12299304800126,-784.066222208]
[null,10379,"Steilacoom, Town of",331.47786540719994,107.60145037010011,232.39213426559991,245.07706557619986,456.68636679780002,303.11129633919995,306.42052359300033,387.34890875580004,275.21167782580005,321.93570704180001,27.894560372600154,-19.24587134440003,201.97042618050023,107.5502925548501,-573.62758783039999,-297.85553919329982,-795.04915031479982,-441.95693041409993,-384.60724024720002,-94.603763349499786,-276.4949534407001,-79.712804286529945,-179.52089044520017,-162.35924377920003,334.10353329919963,108.75337119360006,233.06367228159979,245.93142968319989,455.72590958079991,302.5113152511999,304.65744844799974,386.9514946687998,277.79012494080007,313.88571854079987,27.651803033600117,-19.567136678399947,203.87520284800007,108.66165216960007,-574.50803837440026,-298.00974666880006,-796.0421740928,-442.35975557760003,-383.60133553920014,-93.119931231999999,-274.92182395520035,-78.304018526079972,-177.88670526720034,-161.51535109120016]
[null,10440,"Wahkiakum County PUD #1",336.96915609039957,193.6224985107001,281.74527937919947,259.07840207340018,757.06180534460009,762.03986701439999,746.381850751,685.54839265059991,756.7769201406004,637.78947185259995,106.68731652820043,170.30452810920019,485.04484886350019,269.94074100395028,-569.80941849279998,-368.18620571309998,-875.57461636359994,-425.63030361870005,-553.7387079703999,-309.28345384649992,-412.33941552490001,-287.26340338170996,-302.09126095639999,-177.4283470943999,428.74615609039961,116.27249851070019,292.38027937919969,266.28440207340009,770.38680534460036,771.80086701439996,760.28885075100015,695.03139265060008,726.76652716460012,633.08227536460004,117.1433165282001,177.43852810919998,494.93784886350022,276.12874100395015,-562.3524184928001,-363.37320571309988,-868.82361636359997,-421.24930361869997,-547.10070797039975,-305.1644538464999,-468.25341552489999,-220.39840338170995,-231.83926095640004,-236.92934709439987]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1038.5492354151993,1108.1210030591005,-1214.6190445504008,162.39606299420029,-1549.1850757601997,-81.40084817279967,-2027.9706096370001,-69.620777182200072,-1309.2012258121986,299.74953364380053,-1268.3251522133987,-249.42417306039988,270.77823332550088,706.48371142135147,-1257.4482000864,219.92136986970036,-1275.1807988868004,149.39942573690041,250.22706214480058,1489.9838720955004,784.86537123629932,1618.6182222117704,799.61940172679988,1400.4711591328005,1077.5807987311982,1138.9031682745999,-1196.0623037824016,186.08536900519994,-1532.4553048012003,-59.247728396800994,-2014.6357522219996,-46.859399733200007,-1248.8276588412,291.02114075879945,-1248.3936153604,-229.66318684240014,302.05448555299972,733.14165564809991,-1238.3757201984017,245.01905585819986,-1342.8209494808016,109.32319970139906,191.95345862880004,1454.744142173,727.51785797779849,1585.56319869462,749.93557452079858,1366.9671461567996]
[null,11680,"Weiser, City of",387.89514374400005,92.650685952000231,-12.559645888000432,-38.356253376000041,194.414777856,287.40564838399996,239.48522335999996,238.05932601599989,133.03369241600012,142.64784473600002,-272.55452524800012,-241.80391308799994,165.68663136000032,-137.98326172799966,-471.28289580800038,-497.86296601599997,-409.47610169599966,-309.27344883200021,882.35453945600011,324.71652575999997,845.09400633599989,201.1566804544002,112.00030649600012,-46.100717184000132,486.22814374399968,2.5396859520001271,-6.9126458880000428,-34.755253376000155,200.93077785600008,291.95264838399999,246.50522335999995,242.55632601600018,116.61409305600046,148.8350450559999,-267.07852524800001,-238.41691308799977,170.7036313600006,-135.2272617279998,-466.38089580800033,-495.06696601599992,-404.10810169599972,-306.2204488320001,889.41353945600031,328.57352575999994,735.09000633599999,321.5126804544002,206.78230649599982,-133.17071718400007]
[null,12026,"Jefferson County PUD #1",2949.9124121655968,1765.2990115372995,1326.5747425087975,1230.769803302599,3807.3085047994027,3928.5469166015992,4243.4332058889995,3967.0930493333999,4081.4853554434012,3738.5460114114012,1525.9403047197993,1688.1371609788002,2955.3302997765022,1545.0778267240512,-4851.5174696992035,-2998.3920962708999,-7374.5486899403986,-3660.8496835492988,-4125.9459434855999,-2450.5560919134987,-3276.7829628111031,-2231.8879158726886,-1683.3182375396009,-808.46476772159986,3748.8354121655993,1198.3670115373006,1447.8347425087995,1311.3928033025986,3830.1305047993992,3944.6269166016009,4288.2822058890015,3996.8450493334003,4537.5670677794005,4141.3283675793991,1637.7073047197991,1763.2991609788005,3073.5212997765011,1619.0028267240505,-4709.5604696992013,-2905.5950962708994,-7232.9636899403995,-3570.4466835493004,-3984.5919434856005,-2364.6700919135001,-3650.0109628111022,-1633.3619158726888,-1001.6762375396011,-1263.3467677216013]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TRMbdForecast_CSP","index":13,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak less NLSL Peak (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",1.0089999999999999,0,1.1839999999999999,0,1.3620000000000001,0,1.5109999999999999,0,1.248,0,1.2450000000000001,0,1.0920000000000001,0,0.86199999999999999,0,0.77600000000000002,0,0.67500000000000004,0,0.70699999999999996,0,0.81499999999999995,0,1.024,0,1.1970000000000001,0,1.373,0,1.52,0,1.4039999999999999,0,1.25,0,1.0960000000000001,0,0.86399999999999999,0,0.77600000000000002,0,0.67500000000000004,0,0.70699999999999996,0,0.81499999999999995,0]
[null,10015,"Asotin County PUD #1",1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0,1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0]
[null,10024,"Benton County PUD #1",231.28700000000001,0,252.952,0,303.05500000000001,0,314.34100000000001,0,263.94900000000001,0,246.941,0,272.15899999999999,0,311.55099999999999,0,403.529,0,425.07100000000003,0,409.262,0,257.483,0,231.809,0,253.52799999999999,0,303.755,0,315.06799999999998,0,264.55200000000002,0,247.50200000000001,0,272.78199999999998,0,312.27100000000002,0,404.47500000000002,0,426.07,0,410.221,0,258.06900000000002,0]
[null,10025,"Benton REA",73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0,73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0]
[null,10027,"Big Bend Elec Coop",81.584999999999994,0,54.478999999999999,0,63.31,0,59.776000000000003,0,56.460999999999999,0,54.673000000000002,0,92.561000000000007,0,129.03399999999999,0,142.779,0,139.97200000000001,0,132.36199999999999,0,111.187,0,82.38,0,55.274000000000001,0,64.105000000000004,0,60.570999999999998,0,57.256999999999998,0,55.468000000000004,0,93.355999999999995,0,129.82900000000001,0,143.57400000000001,0,140.767,0,133.15700000000001,0,111.982,0]
[null,10029,"Blachly Lane Elec Coop",30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0,30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0]
[null,10044,"Canby, City of",28.646000000000001,0,33.462000000000003,0,37.36,0,34.700000000000003,0,38.475999999999999,0,33.151000000000003,0,30.164000000000001,0,29.018000000000001,0,34.594999999999999,0,36.137999999999998,0,37.801000000000002,0,33.761000000000003,0,29.001000000000001,0,33.826999999999998,0,37.432000000000002,0,34.765999999999998,0,38.549999999999997,0,33.215000000000003,0,30.222000000000001,0,29.073,0,34.726999999999997,0,36.276000000000003,0,37.945999999999998,0,33.89,0]
[null,10046,"Central Electric Coop",146.06800000000001,0,203.80600000000001,0,233.988,0,207.721,0,202.89699999999999,0,171.64599999999999,0,163.48500000000001,0,147.15600000000001,0,140.85400000000001,0,145.398,0,142.40100000000001,0,134.56700000000001,0,148.80099999999999,0,206.53899999999999,0,236.72,0,210.453,0,205.62899999999999,0,174.37799999999999,0,166.21700000000001,0,149.88900000000001,0,143.58600000000001,0,148.131,0,145.13300000000001,0,137.29900000000001,0]
[null,10047,"Central Lincoln PUD",184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0,184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0]
[null,10055,"Albion, City of",0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0,0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0]
[null,10057,"Ashland, City of",24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0,24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0]
[null,10059,"Bandon, City of",11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0,11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0]
[null,10062,"Bonners Ferry, City of",12.093999999999999,0,13.73,0,15.879,0,15.127000000000001,0,14.417999999999999,0,13.073,0,12.356,0,11.58,0,10.760999999999999,0,11.32,0,11.395,0,10.641999999999999,0,12.198,0,13.82,0,15.946999999999999,0,15.208,0,14.722,0,13.175000000000001,0,12.464,0,11.694000000000001,0,10.874000000000001,0,11.435,0,11.509,0,10.755000000000001,0]
[null,10074,"Forest Grove, City of",40.198,0,45.884,0,49.186,0,48.618000000000002,0,53.564999999999998,0,47.332999999999998,0,43.008000000000003,0,36.500999999999998,0,47.609000000000002,0,47.725999999999999,0,46.302,0,43.786999999999999,0,40.195999999999998,0,45.881999999999998,0,49.183,0,48.616999999999997,0,53.563000000000002,0,47.33,0,43.006,0,36.499000000000002,0,48.133000000000003,0,48.252000000000002,0,46.811,0,44.268999999999998,0]
[null,10087,"Port Angeles, City of",64.494,0,75.483000000000004,0,83.915999999999997,0,86.462999999999994,0,80.911000000000001,0,74.721000000000004,0,69.459000000000003,0,57.722999999999999,0,51.869,0,48.191000000000003,0,48.265000000000001,0,54.947000000000003,0,64.494,0,75.483000000000004,0,83.915999999999997,0,86.462999999999994,0,80.911000000000001,0,74.721000000000004,0,69.459000000000003,0,57.722999999999999,0,51.869,0,48.191000000000003,0,48.265000000000001,0,54.947000000000003,0]
[null,10106,"Clearwater Power",35.604999999999997,0,43.77,0,49.837000000000003,0,46.021999999999998,0,46.094000000000001,0,40.35,0,36.665999999999997,0,32.435000000000002,0,28.312000000000001,0,29.663,0,29.673999999999999,0,29.523,0,35.780999999999999,0,43.947000000000003,0,50.012999999999998,0,46.2,0,46.274000000000001,0,40.524999999999999,0,36.843000000000004,0,32.610999999999997,0,28.488,0,29.838000000000001,0,29.850999999999999,0,29.699000000000002,0]
[null,10136,"Douglas Electric Cooperative",28.405999999999999,0,31.276,0,39.488,0,37.466000000000001,0,36.241,0,35.668999999999997,0,31.417999999999999,0,25.183,0,23.859000000000002,0,26.113,0,27.553000000000001,0,21.443999999999999,0,28.475000000000001,0,31.352,0,39.585000000000001,0,37.557000000000002,0,36.33,0,35.756,0,31.495000000000001,0,25.244,0,23.917000000000002,0,26.175999999999998,0,27.62,0,21.495999999999999,0]
[null,10174,"Farmers Elec Coop",0.69299999999999995,0,0.73799999999999999,0,1.0489999999999999,0,1.0329999999999999,0,0.873,0,0.753,0,0.68400000000000005,0,0.56799999999999995,0,0.61399999999999999,0,0.63100000000000001,0,0.58699999999999997,0,0.54100000000000004,0,0.69299999999999995,0,0.73799999999999999,0,1.0489999999999999,0,1.0329999999999999,0,0.873,0,0.753,0,0.68400000000000005,0,0.56799999999999995,0,0.61399999999999999,0,0.63100000000000001,0,0.58699999999999997,0,0.54100000000000004,0]
[null,10203,"Idaho County L & P",9.2650000000000006,0,11.756,0,13.425000000000001,0,13.356,0,12.523999999999999,0,10.98,0,9.4339999999999993,0,8.4779999999999998,0,7.7060000000000004,0,9.1010000000000009,0,8.68,0,7.4859999999999998,0,9.3030000000000008,0,11.805,0,13.478999999999999,0,13.411,0,12.576000000000001,0,11.025,0,9.4730000000000008,0,8.5120000000000005,0,7.7389999999999999,0,9.14,0,8.7170000000000005,0,7.5170000000000003,0]
[null,10204,"Idaho Falls Power",116.46899999999999,0,124.276,0,147.70599999999999,0,147.80699999999999,0,140.92099999999999,0,132.84200000000001,0,111.233,0,104.89,0,117.548,0,128.84299999999999,0,126.67100000000001,0,108.691,0,116.258,0,123.923,0,147.24,0,147.34200000000001,0,140.45599999999999,0,132.37700000000001,0,110.768,0,105.79900000000001,0,118.458,0,129.75399999999999,0,127.581,0,109.595,0]
[null,10242,"Lost River Elec Coop",10.363,0,9.4309999999999992,0,10.869,0,10.736000000000001,0,10.308,0,9.8089999999999993,0,9.7959999999999994,0,23.422999999999998,0,26.036999999999999,0,28.681000000000001,0,23.29,0,21.623999999999999,0,10.458,0,9.5120000000000005,0,10.941000000000001,0,10.808,0,10.891,0,9.8930000000000007,0,9.8879999999999999,0,23.878,0,26.416,0,29.02,0,23.611999999999998,0,22.084,0]
[null,10278,"Northern Lights",52.17,0,68.765000000000001,0,81.695999999999998,0,75.816999999999993,0,71.069000000000003,0,65.775999999999996,0,54.750999999999998,0,47.847999999999999,0,45.061,0,47.725000000000001,0,47.521000000000001,0,48.533999999999999,0,52.965000000000003,0,69.56,0,82.492999999999995,0,76.614000000000004,0,71.864000000000004,0,66.572000000000003,0,55.546999999999997,0,48.643000000000001,0,45.856000000000002,0,48.52,0,48.316000000000003,0,49.33,0]
[null,10306,"Pend Oreille County PUD  #1",153.60900000000001,0,170.69800000000001,0,178.124,0,181.11799999999999,0,171.482,0,164.50399999999999,0,156.51599999999999,0,152.661,0,140.32900000000001,0,142.518,0,137.386,0,144.518,0,154.11099999999999,0,171.19900000000001,0,178.625,0,181.619,0,171.98400000000001,0,165.006,0,157.017,0,153.16200000000001,0,140.83099999999999,0,143.01900000000001,0,137.88800000000001,0,145.02000000000001,0]
[null,10352,"Skamania County PUD #1",23.504000000000001,0,25.295000000000002,0,28.52,0,28.675000000000001,0,34.372999999999998,0,28.169,0,24.504000000000001,0,19.544,0,20.533999999999999,0,20.09,0,19.972999999999999,0,18.515000000000001,0,23.553999999999998,0,25.344999999999999,0,28.571000000000002,0,28.724,0,34.450000000000003,0,28.225999999999999,0,24.55,0,19.584,0,20.623000000000001,0,20.172999999999998,0,20.053999999999998,0,18.59,0]
[null,10379,"Steilacoom, Town of",7.101,0,8.2430000000000003,0,9.2050000000000001,0,9.4610000000000003,0,8.9250000000000007,0,7.952,0,6.891,0,5.7290000000000001,0,5.4450000000000003,0,5.819,0,5.8319999999999999,0,5.5330000000000004,0,7.1369999999999996,0,8.2799999999999994,0,9.2390000000000008,0,9.4960000000000004,0,8.9600000000000009,0,7.99,0,6.9249999999999998,0,5.7629999999999999,0,5.4829999999999997,0,5.859,0,5.8719999999999999,0,5.569,0]
[null,10440,"Wahkiakum County PUD #1",7.4930000000000003,0,9.4250000000000007,0,10.571999999999999,0,10.375,0,11.365,0,10.478,0,8.8699999999999992,0,6.1950000000000003,0,5.157,0,4.7859999999999996,0,4.9980000000000002,0,5.343,0,7.4930000000000003,0,9.4250000000000007,0,10.571999999999999,0,10.375,0,11.365,0,10.478,0,8.8699999999999992,0,6.1950000000000003,0,5.1879999999999997,0,4.8150000000000004,0,5.0279999999999996,0,5.375,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",18.420999999999999,0,18.300999999999998,0,18.692,0,18.725999999999999,0,18.356999999999999,0,18.507999999999999,0,18.34,0,19.155000000000001,0,21.085000000000001,0,21.474,0,21.49,0,20.074999999999999,0,18.420999999999999,0,18.300999999999998,0,18.692,0,18.725999999999999,0,18.356999999999999,0,18.507999999999999,0,18.34,0,19.155000000000001,0,21.085000000000001,0,21.474,0,21.49,0,20.074999999999999,0]
[null,11680,"Weiser, City of",8.0340000000000007,0,9.343,0,10.128,0,10.073,0,9.2789999999999999,0,8.8689999999999998,0,8.3490000000000002,0,7.524,0,10.722,0,11.33,0,11.162000000000001,0,8.3510000000000009,0,8.0489999999999995,0,9.36,0,10.147,0,10.093,0,9.2959999999999994,0,8.8859999999999992,0,8.3650000000000002,0,7.5380000000000003,0,10.742000000000001,0,11.352,0,11.183999999999999,0,8.3670000000000009,0]
[null,12026,"Jefferson County PUD #1",59.784999999999997,0,81.819999999999993,0,94.567999999999998,0,97.305999999999997,0,89.772000000000006,0,80.929000000000002,0,71.134,0,58.436,0,49.981999999999999,0,42.783000000000001,0,42.78,0,53.076000000000001,0,60.042999999999999,0,82.135000000000005,0,94.853999999999999,0,97.605000000000004,0,90.049000000000007,0,81.206999999999994,0,71.405000000000001,0,58.716000000000001,0,50.264000000000003,0,43.036000000000001,0,43.06,0,53.384,0]
[null,10298,"PNGC Aggregate",866.1045499999999,0,1047.0101999999997,0,1206.7954499999998,0,1179.2606499999999,0,1123.1517500000002,0,1003.6284499999997,0,938.43374999999992,0,825.3894499999999,0,813.60659999999996,0,876.97064999999998,0,845.10669999999982,0,788.46864999999991,0,874.45124999999996,0,1056.2166499999998,0,1216.5671499999999,0,1189.1378000000002,0,1122.1760999999999,0,1012.3817499999999,0,946.91250000000002,0,833.39699999999982,0,821.36715000000004,0,885.20714999999996,0,853.15415000000007,0,796.43820000000005,0]

{"sheet":"TRMbdForecast_CDQ","index":14,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0.24399999999999999,0,0.29399999999999998,0,0.33900000000000002,0,0.35499999999999998,0,0.27100000000000002,0,0.252,0,0.315,0,0.23699999999999999,0,0.114,0,8.6999999999999994E-2,0,6.7000000000000004E-2,0,0.189,0,0.24399999999999999,0,0.29399999999999998,0,0.33900000000000002,0,0.35499999999999998,0,0.27100000000000002,0,0.252,0,0.315,0,0.23699999999999999,0,0.114,0,8.6999999999999994E-2,0,6.7000000000000004E-2,0,0.189,0]
[null,10015,"Asotin County PUD #1",0.91400000000000003,0,1.0840000000000001,0,0.94199999999999995,0,0.875,0,0.84599999999999997,0,0.76300000000000001,0,0.61699999999999999,0,0.89700000000000002,0,1.2709999999999999,0,1.0149999999999999,0,1.4039999999999999,0,1.0369999999999999,0,0.91400000000000003,0,1.0840000000000001,0,0.94199999999999995,0,0.875,0,0.84599999999999997,0,0.76300000000000001,0,0.61699999999999999,0,0.89700000000000002,0,1.2709999999999999,0,1.0149999999999999,0,1.4039999999999999,0,1.0369999999999999,0]
[null,10024,"Benton County PUD #1",39.695999999999998,0,57.259,0,45.258000000000003,0,64.307000000000002,0,77.588999999999999,0,45.642000000000003,0,38.215000000000003,0,92.688999999999993,0,76.248999999999995,0,43.356000000000002,0,66.885999999999996,0,56.634999999999998,0,39.695999999999998,0,57.259,0,45.258000000000003,0,64.307000000000002,0,77.588999999999999,0,45.642000000000003,0,38.215000000000003,0,92.688999999999993,0,76.248999999999995,0,43.356000000000002,0,66.885999999999996,0,56.634999999999998,0]
[null,10025,"Benton REA",10.082000000000001,0,18.416,0,14.592000000000001,0,19.350999999999999,0,24.798999999999999,0,20.215,0,21.045999999999999,0,18.058,0,15.269,0,8.3559999999999999,0,10.484999999999999,0,12.275,0,10.082000000000001,0,18.416,0,14.592000000000001,0,19.350999999999999,0,24.798999999999999,0,20.215,0,21.045999999999999,0,18.058,0,15.269,0,8.3559999999999999,0,10.484999999999999,0,12.275,0]
[null,10027,"Big Bend Elec Coop",11.759,0,8.4619999999999997,0,6.63,0,7.7210000000000001,0,11.914999999999999,0,10.442,0,15.145,0,25.015999999999998,0,15.09,0,6.4240000000000004,0,4.7549999999999999,0,14.824,0,11.759,0,8.4619999999999997,0,6.63,0,7.7210000000000001,0,11.914999999999999,0,10.442,0,15.145,0,25.015999999999998,0,15.09,0,6.4240000000000004,0,4.7549999999999999,0,14.824,0]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,0,5.7320000000000002,0,7.0350000000000001,0,5.4370000000000003,0,6.3040000000000003,0,5.2709999999999999,0,6.4770000000000003,0,4.7370000000000001,0,2.8849999999999998,0,2.9420000000000002,0,1.8779999999999999,0,3.9340000000000002,0,5.8780000000000001,0,5.7320000000000002,0,7.0350000000000001,0,5.4370000000000003,0,6.3040000000000003,0,5.2709999999999999,0,6.4770000000000003,0,4.7370000000000001,0,2.8849999999999998,0,2.9420000000000002,0,1.8779999999999999,0,3.9340000000000002,0]
[null,10044,"Canby, City of",3.8119999999999998,0,5.6870000000000003,0,4.8769999999999998,0,5.1559999999999997,0,6.4820000000000002,0,4.7140000000000004,0,4.7619999999999996,0,3.73,0,4.3920000000000003,0,5.9589999999999996,0,5.0720000000000001,0,3.931,0,3.8119999999999998,0,5.6870000000000003,0,4.8769999999999998,0,5.1559999999999997,0,6.4820000000000002,0,4.7140000000000004,0,4.7619999999999996,0,3.73,0,4.3920000000000003,0,5.9589999999999996,0,5.0720000000000001,0,3.931,0]
[null,10046,"Central Electric Coop",49.109000000000002,0,60.539000000000001,0,52.265000000000001,0,52.540999999999997,0,65.195999999999998,0,45.64,0,44.616999999999997,0,29.254000000000001,0,14.999000000000001,0,14.798,0,11.539,0,21.504999999999999,0,49.109000000000002,0,60.539000000000001,0,52.265000000000001,0,52.540999999999997,0,65.195999999999998,0,45.64,0,44.616999999999997,0,29.254000000000001,0,14.999000000000001,0,14.798,0,11.539,0,21.504999999999999,0]
[null,10047,"Central Lincoln PUD",30.509,0,41.689,0,33.81,0,36.450000000000003,0,47.572000000000003,0,33.5,0,34.112000000000002,0,26.236000000000001,0,8.0489999999999995,0,2.4390000000000001,0,0,0,16.614000000000001,0,30.509,0,41.689,0,33.81,0,36.450000000000003,0,47.572000000000003,0,33.5,0,34.112000000000002,0,26.236000000000001,0,8.0489999999999995,0,2.4390000000000001,0,0,0,16.614000000000001,0]
[null,10055,"Albion, City of",0.17599999999999999,0,0.253,0,0.17100000000000001,0,0.182,0,0.20399999999999999,0,0.186,0,0.312,0,0.17499999999999999,0,9.2999999999999999E-2,0,5.5E-2,0,6.0999999999999999E-2,0,0.13500000000000001,0,0.17599999999999999,0,0.253,0,0.17100000000000001,0,0.182,0,0.20399999999999999,0,0.186,0,0.312,0,0.17499999999999999,0,9.2999999999999999E-2,0,5.5E-2,0,6.0999999999999999E-2,0,0.13500000000000001,0]
[null,10057,"Ashland, City of",5.1660000000000004,0,6.4509999999999996,0,5.8689999999999998,0,5.0940000000000003,0,5.6159999999999997,0,5.2640000000000002,0,4.6509999999999998,0,5.9880000000000004,0,8.0269999999999992,0,9.5459999999999994,0,8.6440000000000001,0,5.7409999999999997,0,5.1660000000000004,0,6.4509999999999996,0,5.8689999999999998,0,5.0940000000000003,0,5.6159999999999997,0,5.2640000000000002,0,4.6509999999999998,0,5.9880000000000004,0,8.0269999999999992,0,9.5459999999999994,0,8.6440000000000001,0,5.7409999999999997,0]
[null,10059,"Bandon, City of",3.4279999999999999,0,3.42,0,3.3260000000000001,0,3.2450000000000001,0,4.0880000000000001,0,3.1059999999999999,0,3.6560000000000001,0,2.3820000000000001,0,1.2130000000000001,0,0.80100000000000005,0,0.93500000000000005,0,2.052,0,3.4279999999999999,0,3.42,0,3.3260000000000001,0,3.2450000000000001,0,4.0880000000000001,0,3.1059999999999999,0,3.6560000000000001,0,2.3820000000000001,0,1.2130000000000001,0,0.80100000000000005,0,0.93500000000000005,0,2.052,0]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,0,1.913,0,1.5669999999999999,0,1.8580000000000001,0,1.6779999999999999,0,1.752,0,1.681,0,1.974,0,1.671,0,1.4390000000000001,0,1.518,0,1.6719999999999999,0,2.0779999999999998,0,1.913,0,1.5669999999999999,0,1.8580000000000001,0,1.6779999999999999,0,1.752,0,1.681,0,1.974,0,1.671,0,1.4390000000000001,0,1.518,0,1.6719999999999999,0]
[null,10074,"Forest Grove, City of",7.3949999999999996,0,8.0570000000000004,0,7.6929999999999996,0,7.9290000000000003,0,9.9109999999999996,0,7.4240000000000004,0,8.6449999999999996,0,4.8449999999999998,0,4.431,0,6.1020000000000003,0,4.6710000000000003,0,3.077,0,7.3949999999999996,0,8.0570000000000004,0,7.6929999999999996,0,7.9290000000000003,0,9.9109999999999996,0,7.4240000000000004,0,8.6449999999999996,0,4.8449999999999998,0,4.431,0,6.1020000000000003,0,4.6710000000000003,0,3.077,0]
[null,10087,"Port Angeles, City of",31.260999999999999,0,26.445,0,20.111999999999998,0,27.709,0,22.663,0,26.97,0,25.707999999999998,0,35.03,0,21.573,0,21.751000000000001,0,22.881,0,21.655999999999999,0,31.260999999999999,0,26.445,0,20.111999999999998,0,27.709,0,22.663,0,26.97,0,25.707999999999998,0,35.03,0,21.573,0,21.751000000000001,0,22.881,0,21.655999999999999,0]
[null,10106,"Clearwater Power",8.1720000000000006,0,7.8970000000000002,0,8.1170000000000009,0,7.91,0,9.8529999999999998,0,8.1769999999999996,0,7.2190000000000003,0,6.0620000000000003,0,3.202,0,3.157,0,3.42,0,4.4240000000000004,0,8.1720000000000006,0,7.8970000000000002,0,8.1170000000000009,0,7.91,0,9.8529999999999998,0,8.1769999999999996,0,7.2190000000000003,0,6.0620000000000003,0,3.202,0,3.157,0,3.42,0,4.4240000000000004,0]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,0,6.9690000000000003,0,6.8390000000000004,0,6.4969999999999999,0,10.634,0,9.1809999999999992,0,8.6959999999999997,0,6.28,0,4.133,0,4.4390000000000001,0,3.25,0,3.8180000000000001,0,8.2430000000000003,0,6.9690000000000003,0,6.8390000000000004,0,6.4969999999999999,0,10.634,0,9.1809999999999992,0,8.6959999999999997,0,6.28,0,4.133,0,4.4390000000000001,0,3.25,0,3.8180000000000001,0]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0,0.27800000000000002,0,0.19500000000000001,0,0.184,0,0.23200000000000001,0,0.20499999999999999,0,0.23699999999999999,0,0.13300000000000001,0,0.104,0,0.111,0,0.129,0,0.16400000000000001,0,0.20699999999999999,0,0.27800000000000002,0,0.19500000000000001,0,0.184,0,0.23200000000000001,0,0.20499999999999999,0,0.23699999999999999,0,0.13300000000000001,0,0.104,0,0.111,0,0.129,0,0.16400000000000001,0]
[null,10203,"Idaho County L & P",2.294,0,2.335,0,2.3149999999999999,0,2.3069999999999999,0,2.8839999999999999,0,2.335,0,2.0169999999999999,0,1.3839999999999999,0,0.88100000000000001,0,1.014,0,1.2709999999999999,0,0.88400000000000001,0,2.294,0,2.335,0,2.3149999999999999,0,2.3069999999999999,0,2.8839999999999999,0,2.335,0,2.0169999999999999,0,1.3839999999999999,0,0.88100000000000001,0,1.014,0,1.2709999999999999,0,0.88400000000000001,0]
[null,10204,"Idaho Falls Power",13.467000000000001,0,22.826000000000001,0,16.812999999999999,0,13.542999999999999,0,23.565999999999999,0,19.138999999999999,0,13.237,0,6.0659999999999998,0,10.74,0,9.7110000000000003,0,10.093999999999999,0,7.9580000000000002,0,13.467000000000001,0,22.826000000000001,0,16.812999999999999,0,13.542999999999999,0,23.565999999999999,0,19.138999999999999,0,13.237,0,6.0659999999999998,0,10.74,0,9.7110000000000003,0,10.093999999999999,0,7.9580000000000002,0]
[null,10242,"Lost River Elec Coop",1.556,0,2.5619999999999998,0,2.2639999999999998,0,2.109,0,2.7450000000000001,0,2.524,0,1.8640000000000001,0,8.9730000000000008,0,1.9770000000000001,0,1.6339999999999999,0,0.623,0,4.4960000000000004,0,1.556,0,2.5619999999999998,0,2.2639999999999998,0,2.109,0,2.7450000000000001,0,2.524,0,1.8640000000000001,0,8.9730000000000008,0,1.9770000000000001,0,1.6339999999999999,0,0.623,0,4.4960000000000004,0]
[null,10278,"Northern Lights",9.6739999999999995,0,9.6929999999999996,0,7.556,0,9.9589999999999996,0,10.055999999999999,0,7.91,0,6.3739999999999997,0,6.4770000000000003,0,3.9049999999999998,0,3.4209999999999998,0,2.786,0,5.2359999999999998,0,9.6739999999999995,0,9.6929999999999996,0,7.556,0,9.9589999999999996,0,10.055999999999999,0,7.91,0,6.3739999999999997,0,6.4770000000000003,0,3.9049999999999998,0,3.4209999999999998,0,2.786,0,5.2359999999999998,0]
[null,10306,"Pend Oreille County PUD  #1",11.605,0,9.1389999999999993,0,10.423999999999999,0,11.756,0,11.234,0,9.6750000000000007,0,0,0,0,0,0,0,1.7030000000000001,0,2.1429999999999998,0,9.7040000000000006,0,11.605,0,9.1389999999999993,0,10.423999999999999,0,11.756,0,11.234,0,9.6750000000000007,0,0,0,0,0,0,0,1.7030000000000001,0,2.1429999999999998,0,9.7040000000000006,0]
[null,10352,"Skamania County PUD #1",5.7169999999999996,0,5.6550000000000002,0,3.9140000000000001,0,4.9269999999999996,0,6.2729999999999997,0,4.7670000000000003,0,5.44,0,5.0250000000000004,0,2.1480000000000001,0,2.7440000000000002,0,1.397,0,2.7679999999999998,0,5.7169999999999996,0,5.6550000000000002,0,3.9140000000000001,0,4.9269999999999996,0,6.2729999999999997,0,4.7670000000000003,0,5.44,0,5.0250000000000004,0,2.1480000000000001,0,2.7440000000000002,0,1.397,0,2.7679999999999998,0]
[null,10379,"Steilacoom, Town of",2.0099999999999998,0,2.3620000000000001,0,1.4730000000000001,0,1.792,0,2.09,0,1.81,0,1.891,0,1.2509999999999999,0,0.56899999999999995,0,0.871,0,0.70199999999999996,0,0.755,0,2.0099999999999998,0,2.3620000000000001,0,1.4730000000000001,0,1.792,0,2.09,0,1.81,0,1.891,0,1.2509999999999999,0,0.56899999999999995,0,0.871,0,0.70199999999999996,0,0.755,0]
[null,10440,"Wahkiakum County PUD #1",2.64,0,2.9670000000000001,0,2.2450000000000001,0,2.7519999999999998,0,3.0459999999999998,0,2.4510000000000001,0,2.79,0,1.976,0,1.0009999999999999,0,0.57399999999999995,0,0.45700000000000002,0,1.248,0,2.64,0,2.9670000000000001,0,2.2450000000000001,0,2.7519999999999998,0,3.0459999999999998,0,2.4510000000000001,0,2.79,0,1.976,0,1.0009999999999999,0,0.57399999999999995,0,0.45700000000000002,0,1.248,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0.14899999999999999,0,1.016,0,1.204,0,1.4390000000000001,0,8.8999999999999996E-2,0,0.36499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14899999999999999,0,1.016,0,1.204,0,1.4390000000000001,0,8.8999999999999996E-2,0,0.36499999999999999,0]
[null,11680,"Weiser, City of",1.1439999999999999,0,1.492,0,1.133,0,1.4039999999999999,0,1.335,0,1.3759999999999999,0,1.2,0,1.228,0,2.3919999999999999,0,1.629,0,2.67,0,2.1219999999999999,0,1.1439999999999999,0,1.492,0,1.133,0,1.4039999999999999,0,1.335,0,1.3759999999999999,0,1.2,0,1.228,0,2.3919999999999999,0,1.629,0,2.67,0,2.1219999999999999,0]
[null,12026,"Jefferson County PUD #1",20.221,0,19.353000000000002,0,19.888000000000002,0,15.131,0,18.797999999999998,0,18.713000000000001,0,16.811,0,14.808,0,7.7619999999999996,0,2.8839999999999999,0,2.415,0,8.6809999999999992,0,20.221,0,19.353000000000002,0,19.888000000000002,0,15.131,0,18.797999999999998,0,18.713000000000001,0,16.811,0,14.808,0,7.7619999999999996,0,2.8839999999999999,0,2.415,0,8.6809999999999992,0]
[null,10298,"PNGC Aggregate",167.59800000000001,0,203.06399999999999,0,143.179,0,168.755,0,227.52199999999999,0,159.56800000000001,0,154.1,0,75.454999999999998,0,38.250999999999998,0,32.799999999999997,0,28.911999999999999,0,62.253,0,167.59800000000001,0,203.06399999999999,0,143.179,0,168.755,0,227.52199999999999,0,159.56800000000001,0,154.1,0,75.454999999999998,0,38.250999999999998,0,32.799999999999997,0,28.911999999999999,0,62.253,0]

{"sheet":"Actuals Rates","index":15,"n_rows":94,"n_cols":20,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_REP2022.xls"]
[]
[]
[null,"Costs ($000)",2022,2023,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH","MarginalDemand"]
[null,"Composite",2559204.5969711118,2605041.5968466764,5164246.1938177887,null,"2021-10-01",240598.48076923069,{"$f":"IF(Init!$B$27=\"No\",T6,$H$39)","v":9.8699999999999992},2374707.0051923068,-197717.800075423,111102.77494334755,29.92,28.27,-2774841.1306082211,2920790.2645354997,1633134.1562275002,416,328,9.8699999999999992]
[null,"Non-Slice",153612.72516092777,145002.09211784913,298614.8172787769,null,"2021-11-01",311366,{"$f":"IF(Init!$B$27=\"No\",T7,$H$39)","v":10.46},3256888.3600000003,-390111.24178018811,-64236.252998713702,31.71,29.14,-14242271.889232282,3537945.1705555003,2227488.4194209999,400,321,10.46]
[null,"Slice",0,0,0,null,"2021-12-01",662406.60336538462,{"$f":"IF(Init!$B$27=\"No\",T8,$H$39)","v":12.78},8465556.3910096157,280709.1124624426,121448.40271946962,38.76,32.049999999999997,14772706.506203275,3223872.7356785,2419334.9120455002,416,328,12.78]
[null,"Tier 2",46009.386494016624,48974.658380774446,94984.04487479107,null,"2022-01-01",513053.09250000003,{"$f":"IF(Init!$B$27=\"No\",T9,$H$39)","v":11.31},5802630.4761750009,676660.6310354186,475163.32208860043,34.29,25.85,35485664.914194822,2651579.7252024999,2009469.8153045001,400,344,11.31]
[null,"Total Costs",2758826.7086260561,2799018.3473453,5557845.0559713561,null,"2022-02-01",347566.25,{"$f":"IF(Init!$B$27=\"No\",T10,$H$39)","v":11.47},3986584.8875000002,544800.21335585485,297572.08491503354,34.79,28.29,27371913.704896487,2346690.1216629995,1693143.6717284999,384,288,11.47]
[null,null,null,null,null,null,"2022-03-01",549172.0694444445,{"$f":"IF(Init!$B$27=\"No\",T11,$H$39)","v":9.09},4991974.1112500001,117233.02355765394,151909.25664830368,27.57,28.44,7552413.7185622761,2961839.2513114996,1860906.497004,432,311,9.09]
[null,"Adjustments",null,null,null,null,"2022-04-01",504335.39423076925,{"$f":"IF(Init!$B$27=\"No\",T12,$H$39)","v":6.83},3444610.7425961541,237065.11440718954,227947.11666190013,20.71,25.66,10758741.532917254,2307313.6325114998,1436906.3942220001,416,304,6.83]
[null,null,null,null,null,null,"2022-05-01",330867.33999999997,{"$f":"IF(Init!$B$27=\"No\",T13,$H$39)","v":5.36},1773448.9423999998,-809107.61594691791,38570.086242848542,16.28,16.3,-12543579.581857393,3495709.6741295001,1691934.7265655,400,344,5.36]
[null,"Revenues from Rate Pools to Composite Cost Pool",2022,2023,"Rate Period",null,"2022-06-01",524741.7259615385,{"$f":"IF(Init!$B$27=\"No\",T14,$H$39)","v":5.65},2964790.7516826927,-1059927.1537242546,323.41281014848209,17.149999999999999,10.62,-18174316.042327188,3952932.9129210003,1590173.7540925001,416,304,5.65]
[null,"DSI Revenue Credit",-4277.3327999999992,-4277.3327999999992,-8554.6655999999984,null,"2022-07-01",490206.24000000022,{"$f":"IF(Init!$B$27=\"No\",T15,$H$39)","v":12.14},5951103.7536000032,-537766.35472244117,177800.91169557659,36.83,21.36,-16008107.370609991,3505339.3100824999,1757589.469515,400,344,12.14]
[null,"Exchange Revenues",0,0,0,null,"2022-08-01",636317.34722222248,{"$f":"IF(Init!$B$27=\"No\",T16,$H$39)","v":11.83},7527634.2176388921,-390177.78675676213,103370.54898184206,35.869999999999997,26.85,-11220177.970802596,3425259.1536944997,1660955.4979559998,432,312,11.83]
[null,"Unused RHWM Credit Reallocation",-86167.760896540989,-79301.384944645775,-165469.14584118675,null,"2023-02-01",357502.7109375,{"$f":"IF(Init!$B$27=\"No\",T22,$H$39)","v":11.47},4100556.0944531253,565494.24557642278,311507.06012275582,34.79,28.29,28486079.534476511,2346690.1216629995,1693143.6717284999,384,288,11.47]
[null,"Transmission Losses Adjustment Reallocation",-30186.655665504524,-30577.444294714347,-60764.099960218868,null,"2023-07-01",498207.49500000011,{"$f":"IF(Init!$B$27=\"No\",T27,$H$39)","v":12.14},6048238.9893000014,-523002.40519816038,189954.67536540379,36.83,21.36,-15204746.717643222,3505339.3100824999,1757589.469515,400,344,12.14]
[null,"Total",59991.512051311955,60518.875873211866,120510.38792452382,null,"LSTUR",-6.11]
[null,"Non-Slice Revenues, Credits, and Costs",2022,2023,"Rate Period",null,"Annual Demand Rate",9.67]
[null,"NR Revenues from ESS services",0,0,0]
[null,"Non-Slice Tier 2 Rate Design Debit/(Credit)",0,0,0]
[]
[null,"Non-Slice",-305952.01096429036,-268338.61269072641,-574290.62365501677]
[null,"Billing Determinants",2022,2023,"Rate Period"]
[null,"Annual TRM Rates ($000/percent)",2022,2023,"Rate Period"]
[null,"Composite",23786.020315406466,24175.358143952759,23981.008006811629]
[null,"Composite",1982168.3596172053,2014613.1786627297,1998417.3339009692]
[null,"Tier 2 Short Term",34.39,32.99,33.654742215524379]
[]
[null,"IP Load, Oct-Sep, MWh",105119.99999999999,105119.99999999999]
[null,"sum of SSL, Dec-Sep, MWh",35237040.670358315,35388353.268864192]
[null,"IP Load, Dec-Sep, MWh",87539.999999999985,87539.999999999985]

{"sheet":"Forecast Rates","index":16,"n_rows":83,"n_cols":20,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_RAM2024 12.2.2022"]
[]
[]
[null,"Costs ($000)",2024,2025,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH"]
[null,"Composite",2696652.3956625951,2750890.8080367078,5447543.2036993029,null,"2023-10-01",273472.96105769213,{"$f":"IF(Init!$B$27=\"No\",T6,$H$39)","v":10.37},2835914.6061682673,195370.04689857623,146771.73678752771,47.71,32.909999999999997,14151362.795208609,2552444.0360000003,1666359.7254999999,416,328,10.37]
[null,"Non-Slice",273682.28036175208,261470.94395638982,535153.22431814193,null,"2023-11-01",339133.43999999959,{"$f":"IF(Init!$B$27=\"No\",T7,$H$39)","v":8.75},2967417.5999999964,-64109.15323564424,102091.17924406216,40.299999999999997,31.39,621043.24107464869,3264487.3280000002,2115878.6310000001,400,321,8.75]
[null,"Slice",0,0,0,null,"2023-12-01",610434.96499999985,{"$f":"IF(Init!$B$27=\"No\",T8,$H$39)","v":13.39},8173724.1813499983,165559.67490049181,376171.41360737744,61.63,52.69,30023914.547090024,3520485.7390000001,2285993.696,400,344,13.39]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223,null,"2024-01-01",590110.05384615366,{"$f":"IF(Init!$B$27=\"No\",T9,$H$39)","v":10.84},6396792.9836923052,111159.87257807786,332597.545075292,49.88,36.729999999999997,17760962.274809998,3735691.7149999999,2298138.0290000001,416,328,10.84]
[null,"Total Costs",3085121.611238691,3218153.7583556059,6303275.3695942964,null,"2024-02-01",399433.72750000021,{"$f":"IF(Init!$B$27=\"No\",T10,$H$39)","v":10.93},4365810.6415750021,36539.966681057907,271724.09202330082,50.32,42.01,13253820.229289699,3299995.8789999997,1889901.959,400,296,10.93]
[null,null,null,null,null,null,"2024-03-01",533489.99807692284,{"$f":"IF(Init!$B$27=\"No\",T11,$H$39)","v":7.62},4065193.7853461523,-122838.85971213591,26448.751531956848,35.07,35.840000000000003,-3360035.5551992729,3449919.1129999999,2216421.7779999999,416,327,7.62]
[null,"Adjustments",null,null,null,null,"2024-04-01",598648.80048076948,{"$f":"IF(Init!$B$27=\"No\",T12,$H$39)","v":4.43},2652014.1861298084,44514.395931232473,69047.560205755522,20.420000000000002,21.67,2405244.5945744896,2722407.7774999999,1750213.4617499998,416,304,4.43]
[null,null,null,null,null,null,"2024-05-01",431526.31538461527,{"$f":"IF(Init!$B$27=\"No\",T13,$H$39)","v":3.95},1704528.9457692304,-586407.48820815352,-295896.70003131928,18.21,16.34,-15513432.438782234,3371816.8480000002,2177069.1584999999,416,328,3.95]
[null,"Revenues from Rate Pools to Composite Cost Pool",2024,2025,"Rate Period",null,"2024-06-01",573243.16999999969,{"$f":"IF(Init!$B$27=\"No\",T14,$H$39)","v":3.88},2224183.4995999988,-726747.48090725928,-321859.3575098546,17.87,10.33,-16311784.646889521,3560007.926,2109275.0545000001,400,320,3.88]
[null,"DSI Revenue Credit",-3998.3011200000001,-3987.3767999999995,-7985.6779200000001,null,"2024-07-01",674854.16201923077,{"$f":"IF(Init!$B$27=\"No\",T15,$H$39)","v":12.08},8152238.2771923076,-82673.528895733034,132443.97326043568,55.6,36.92,293183.28617252875,3067031.764,1854722.6274999999,416,328,12.08]
[null,"New Resource Revenues",-0.83895508310304767,-0.84078149147612335,-1.679736574579171,null,"2024-09-01",414503.70989583316,{"$f":"IF(Init!$B$27=\"No\",T17,$H$39)","v":12.75},5284922.3011718728,50115.643948243989,107529.44944070841,58.7,44.18,7692439.3760524197,2614938.2740000002,1763369.1040000001,384,336,12.75]
[null,"Unused RHWM Credit Reallocation",-98789.345122210943,-86643.867162749826,-185433.21228496078,null,"2025-02-01",381422.51145833312,{"$f":"IF(Init!$B$27=\"No\",T22,$H$39)","v":10.93},4168948.0502395807,83554.896917509119,300296.85519329895,50.32,42.01,16819953.299559548,3186982.0389999999,1833395.0390000001,384,288,10.93]
[null,"Composite Tier 2 RSS Revenue Debit/(Credit)",-202.8234384000001,-380.03420399999987,-582.85764240000003,null,"2025-05-01",454232.12259615381,{"$f":"IF(Init!$B$27=\"No\",T25,$H$39)","v":3.95},1794216.8842548076,-583431.16010144167,-294847.35404638434,18.21,16.34,-15442087.190565173,3371816.8480000002,2177069.1584999999,416,328,3.95]
[null,null,null,null,null,null,"2025-09-01",484316.23250000004,{"$f":"IF(Init!$B$27=\"No\",T29,$H$39)","v":12.75},6175031.9643750004,77552.126506216649,86840.197800644208,58.7,44.18,8388909.7647473775,2614938.2740000002,1763369.1040000001,400,320,12.75]
[null,null,null,null,null,null,"Tier 2 Load Shaping Flat Block",39.674672822617424]
[null,"Secondary Revenue",-638012.82385864481,-575151.80315591989,-1213164.6270145648,null,"Embedded Cost of Capacity",5.92]
[null,"Balancing Augmentation Adjustment Reallocation",2358.4355119474822,5791.9217670342941,8150.3572789817763]
[null,"Demand Revenue",-60246.80403210604,-62636.256156872274,-122883.06018897831]
[]
[]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223]
[null,"Total Costs",2116434.618949329,2301936.5520098214,4418371.1709591504]
[]
[]
[null,"Non-Slice",-384314.92024224991,-345431.85216110729,-364823]
[null,"Tier 2 Short Term",63.83,60.25,61.495772306393967]
[null,"Tier 2 Load Growth",63.83,60.25,62.04]
[null,"Tier 2 Vintage 3",0,0,0]

{"sheet":"TOCA_Actuals","index":17,"n_rows":137,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,"TOCA_YR1","TOCA_YR2","NSTOCA_YR1","NSTOCA_YR2","Slice_YR1","Slice_YR2"]
[null,"BESID","Preference Customer","TOCA 2022","TOCA 2023","Non-Slice TOCA 2022","Non-Slice TOCA 2023","Slice Percentage 2022","Slice Percentage 2023","RHWM","TOCA Load 2022*","TOCA Load 2023*"]
[null,10005,"Alder Mutual",7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0,0,0.52300000000000002,{"$f":"ROUND(D3*SUM($J$3:$J$136),3)","v":0.52300000000000002},{"$f":"ROUND(E3*SUM($J$3:$J$136),3)","v":0.52300000000000002},{"$f":"+VLOOKUP($B3,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D3","v":0},{"$f":"+VLOOKUP($B3,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E3","v":0}]
[null,10015,"Asotin County PUD #1",8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,0,0,0.54700000000000004,{"$f":"ROUND(D4*SUM($J$3:$J$136),3)","v":0.54700000000000004},0.54700000000000004,{"$f":"+VLOOKUP($B4,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D4","v":0},{"$f":"+VLOOKUP($B4,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E4","v":0}]
[null,10024,"Benton County PUD #1",2.8472600000000001E-2,2.84517E-2,1.47934E-2,1.4772499999999999E-2,1.3679200000000001E-2,1.3679200000000001E-2,191.661,191.80199999999999,191.661,{"$f":"+VLOOKUP($B5,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D5","v":2.9599999999997684E-5},{"$f":"+VLOOKUP($B5,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E5","v":5.0499999999998463E-5}]
[null,10025,"Benton REA",8.4480000000000006E-3,8.4480000000000006E-3,8.4480000000000006E-3,8.4480000000000006E-3,0,0,56.908999999999999,56.908999999999999,56.908999999999999,{"$f":"+VLOOKUP($B6,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D6","v":0},{"$f":"+VLOOKUP($B6,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E6","v":0}]
[null,10027,"Big Bend Elec Coop",8.6654000000000002E-3,8.6654000000000002E-3,8.6654000000000002E-3,8.6654000000000002E-3,0,0,58.372999999999998,58.372999999999998,58.372999999999998,{"$f":"+VLOOKUP($B7,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D7","v":0},{"$f":"+VLOOKUP($B7,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E7","v":0}]
[null,10029,"Blachly Lane Elec Coop",2.4945000000000002E-3,2.4945000000000002E-3,2.4945000000000002E-3,2.4945000000000002E-3,0,0,16.803999999999998,16.803999999999998,16.803999999999998,{"$f":"+VLOOKUP($B8,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D8","v":0},{"$f":"+VLOOKUP($B8,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E8","v":0}]
[null,10044,"Canby, City of",2.8758999999999998E-3,2.8758999999999998E-3,2.8758999999999998E-3,2.8758999999999998E-3,0,0,19.373000000000001,19.373000000000001,19.373000000000001,{"$f":"+VLOOKUP($B9,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D9","v":0},{"$f":"+VLOOKUP($B9,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E9","v":0}]
[null,10046,"Central Electric Coop",1.15905E-2,1.15905E-2,1.15905E-2,1.15905E-2,0,0,78.078000000000003,78.078000000000003,78.078000000000003,{"$f":"+VLOOKUP($B10,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D10","v":0},{"$f":"+VLOOKUP($B10,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E10","v":0}]
[null,10047,"Central Lincoln PUD",2.21856E-2,2.21856E-2,2.21856E-2,2.21856E-2,0,0,149.44999999999999,149.44999999999999,149.44999999999999,{"$f":"+VLOOKUP($B11,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D11","v":0},{"$f":"+VLOOKUP($B11,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E11","v":0}]
[null,10055,"Albion, City of",5.6400000000000002E-5,5.6400000000000002E-5,5.6400000000000002E-5,5.6400000000000002E-5,0,0,0.38,0.38,0.38,{"$f":"+VLOOKUP($B12,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D12","v":0},{"$f":"+VLOOKUP($B12,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E12","v":0}]
[null,10057,"Ashland, City of",2.9654E-3,2.9654E-3,2.9654E-3,2.9654E-3,0,0,20.097000000000001,19.975999999999999,19.975999999999999,{"$f":"+VLOOKUP($B13,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D13","v":0},{"$f":"+VLOOKUP($B13,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E13","v":0}]
[null,10059,"Bandon, City of",1.0816999999999999E-3,1.0816999999999999E-3,1.0816999999999999E-3,1.0816999999999999E-3,0,0,7.2869999999999999,7.2869999999999999,7.2869999999999999,{"$f":"+VLOOKUP($B14,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D14","v":0},{"$f":"+VLOOKUP($B14,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E14","v":0}]
[null,10061,"Blaine, City of",1.2385E-3,1.2385E-3,1.2385E-3,1.2385E-3,0,0,8.343,8.343,8.343,{"$f":"+VLOOKUP($B15,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D15","v":0},{"$f":"+VLOOKUP($B15,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E15","v":0}]
[null,10067,"Cheney, City of",2.2398000000000001E-3,2.2398000000000001E-3,2.2398000000000001E-3,2.2398000000000001E-3,0,0,15.087999999999999,15.087999999999999,15.087999999999999,{"$f":"+VLOOKUP($B20,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D20","v":0},{"$f":"+VLOOKUP($B20,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E20","v":0}]
[null,10074,"Forest Grove, City of",3.7783000000000001E-3,3.7783000000000001E-3,3.7783000000000001E-3,3.7783000000000001E-3,0,0,25.452000000000002,25.452000000000002,25.452000000000002,{"$f":"+VLOOKUP($B25,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D25","v":0},{"$f":"+VLOOKUP($B25,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E25","v":0}]
[null,10087,"Port Angeles, City of",6.4443E-3,8.3526999999999994E-3,6.4443E-3,8.3526999999999994E-3,0,0,81.539000000000001,43.411000000000001,56.267000000000003,{"$f":"+VLOOKUP($B34,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D34","v":1.9083999999999993E-3},{"$f":"+VLOOKUP($B34,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E34","v":0}]
[null,10106,"Clearwater Power",3.3814000000000001E-3,3.3814000000000001E-3,3.3814000000000001E-3,3.3814000000000001E-3,0,0,22.777999999999999,22.777999999999999,22.777999999999999,{"$f":"+VLOOKUP($B43,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D43","v":0},{"$f":"+VLOOKUP($B43,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E43","v":0}]
[null,10136,"Douglas Electric Cooperative",2.6250000000000002E-3,2.6250000000000002E-3,2.6250000000000002E-3,2.6250000000000002E-3,0,0,17.683,17.683,17.683,{"$f":"+VLOOKUP($B52,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D52","v":0},{"$f":"+VLOOKUP($B52,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E52","v":0}]
[null,10174,"Farmers Elec Coop",7.1799999999999997E-5,7.1799999999999997E-5,7.1799999999999997E-5,7.1799999999999997E-5,0,0,0.48399999999999999,0.48399999999999999,0.48399999999999999,{"$f":"+VLOOKUP($B61,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D61","v":0},{"$f":"+VLOOKUP($B61,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E61","v":0}]
[null,10203,"Idaho County L & P",8.7989999999999997E-4,8.7989999999999997E-4,8.7989999999999997E-4,8.7989999999999997E-4,0,0,5.9269999999999996,5.9269999999999996,5.9269999999999996,{"$f":"+VLOOKUP($B70,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D70","v":0},{"$f":"+VLOOKUP($B70,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E70","v":0}]
["*",10204,"Idaho Falls Power",1.1265600000000001E-2,1.1265600000000001E-2,5.7763000000000007E-3,5.7763000000000007E-3,5.4892999999999999E-3,5.4892999999999999E-3,75.888999999999996,75.888999999999996,75.888999999999996,{"$f":"+VLOOKUP($B71,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D71","v":-1.9107000000000013E-3},{"$f":"+VLOOKUP($B71,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E71","v":-1.9042E-3}]
[null,10242,"Lost River Elec Coop",1.3489000000000001E-3,1.3489000000000001E-3,1.3489000000000001E-3,1.3489000000000001E-3,0,0,9.0869999999999997,9.0869999999999997,9.0869999999999997,{"$f":"+VLOOKUP($B80,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D80","v":0},{"$f":"+VLOOKUP($B80,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E80","v":0}]
[null,10278,"Northern Lights",5.0876000000000003E-3,5.0876000000000003E-3,5.0876000000000003E-3,5.0876000000000003E-3,0,0,34.271999999999998,34.271999999999998,34.271999999999998,{"$f":"+VLOOKUP($B89,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D89","v":0},{"$f":"+VLOOKUP($B89,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E89","v":0}]
["*",10306,"Pend Oreille County PUD  #1",3.4841999999999998E-3,3.6489999999999999E-3,3.4841999999999998E-3,3.6489999999999999E-3,0,0,24.581,23.471,24.581,{"$f":"+VLOOKUP($B98,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D98","v":-3.4841999999999998E-3},{"$f":"+VLOOKUP($B98,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E98","v":-3.6489999999999999E-3}]
[null,10352,"Skamania County PUD #1",2.2523999999999999E-3,2.2523999999999999E-3,2.2523999999999999E-3,2.2523999999999999E-3,0,0,15.173,15.173,15.173,{"$f":"+VLOOKUP($B107,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D107","v":0},{"$f":"+VLOOKUP($B107,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E107","v":0}]
[null,10379,"Steilacoom, Town of",6.7500000000000004E-4,6.7829999999999995E-4,6.7500000000000004E-4,6.7829999999999995E-4,0,0,4.5869999999999997,4.5469999999999997,4.569,{"$f":"+VLOOKUP($B116,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D116","v":0},{"$f":"+VLOOKUP($B116,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E116","v":0}]
[null,10440,"Wahkiakum County PUD #1",7.0879999999999999E-4,7.0879999999999999E-4,7.0879999999999999E-4,7.0879999999999999E-4,0,0,4.7750000000000004,4.7750000000000004,4.7750000000000004,{"$f":"+VLOOKUP($B125,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D125","v":0},{"$f":"+VLOOKUP($B125,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E125","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",2.4467E-3,2.4467E-3,2.4467E-3,2.4467E-3,0,0,16.481999999999999,16.481999999999999,16.481999999999999,{"$f":"+VLOOKUP($B134,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D134","v":0},{"$f":"+VLOOKUP($B134,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E134","v":0}]
[null,11680,"Weiser, City of",8.9619999999999999E-4,8.9619999999999999E-4,8.9619999999999999E-4,8.9619999999999999E-4,0,0,6.0369999999999999,6.0369999999999999,6.0369999999999999,{"$f":"+VLOOKUP($B135,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D135","v":0},{"$f":"+VLOOKUP($B135,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E135","v":0}]
[null,12026,"Jefferson County PUD #1",6.3968000000000002E-3,6.3968000000000002E-3,6.3968000000000002E-3,6.3968000000000002E-3,0,0,43.091000000000001,43.091000000000001,43.091000000000001,{"$f":"+VLOOKUP($B136,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D136","v":0},{"$f":"+VLOOKUP($B136,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E136","v":0}]
["*",10298,"PNGC Aggregate",6.1593500000000002E-2,8.5216300000000009E-2,6.1593500000000002E-2,8.5216300000000009E-2,0,0,574.51300000000003,414.916,574.048,{"$f":"+VLOOKUP($B137,TRMbdActuals_TOCA!$B:$AH,32,FALSE)-D137","v":0},{"$f":"+VLOOKUP($B137,TRMbdActuals_TOCA!$B:$AH,33,FALSE)-E137","v":-2.3622800000000006E-2}]

{"sheet":"LSTU_22","index":18,"n_rows":128,"n_cols":18,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
["Preference Customer","BES ID","RDC #","TOCA","RHWM Load (aMW)","TOCA Load (aMW)","Above RHWM Load (aMW)","RHWM Load Energy (kWh)","TOCA Load (kWh)","Above RHWM Load Energy (kWh)","Above Forecast Amount (kWh)","Actual Annual T1 Load Estimate (kWh)","Annual Deviation (kWh)","Credit BD","Charge BD","Special Implementation BD","Total BD","LSTU Result"]
["Albion, City of",10055,13000,5.6400000000000002E-5,0.38,0.38,0,3328800,3328800,0,0,3980874,652074,0,0,0,0,0]
["Alder Mutual Light Company",10005,13001,7.7600000000000002E-5,0.52300000000000002,0.52300000000000002,0,4581480,4581480,0,0,6099590,1518110,0,0,0,0,0]
["Ashland, City of",10057,13002,2.9654E-3,20.097000000000001,19.975999999999999,0,176049720,174989760,0,1059960,167899140,-7090620,0,7090620,0,7090620,-41126]
["Asotin County PUD # 1",10015,13003,8.1199999999999995E-5,0.54700000000000004,0.54700000000000004,0,4791720,4791720,0,0,4324563,-467157,0,467157,0,467157,-2710]
["Bandon, City of",10059,13004,1.0816999999999999E-3,7.2869999999999999,7.2869999999999999,0,63834120,63834120,0,0,70526097,6691977,0,0,0,0,0]
["Benton REA",10025,13006,8.4480000000000006E-3,56.908999999999999,56.908999999999999,9.7569999999999997,498522840,498522840,85471320,0,540211690,41688850,0,0,0,0,0]
["Big Bend Electric Cooperative Inc",10027,13007,8.6654000000000002E-3,58.372999999999998,58.372999999999998,7.8970000000000002,511347480,511347480,69177720,0,501437416,-9910064,0,0,0,0,0]
["Blachly Lane Electric Cooperative",10029,"PNGC",2.4945000000000002E-3,16.803999999999998,16.803999999999998,5.1100000000000003,147203040,147203040,44763600,0,147039659,-163381,0,0,0,0,0]
["Blaine, City of",10061,13009,1.2385E-3,8.343,8.343,1.0900000000000001,73084680,73084680,9548400,0,77140692,4056012,0,0,0,0,0]
["Bonners Ferry, City of",10062,13010,7.5319999999999998E-4,5.0739999999999998,5.0739999999999998,2.0960000000000001,44448240,44448240,18360960,0,32728083,-11720157,0,0,0,0,0]
["Burley, City of",10064,13011,1.9916000000000001E-3,13.416,13.416,0,117524160,117524160,0,0,128462649,10938489,0,0,0,0,0]
["Canby Utility Board",10044,13012,2.8758999999999998E-3,19.373000000000001,19.373000000000001,2.625,169707480,169707480,22995000,0,169626869,-80611,0,0,0,0,0]
["Cascade Locks, City of",10065,13013,3.367E-4,2.2679999999999998,2.2679999999999998,2.0960000000000001,19867680,19867680,18360960,0,19476408,-391272,0,0,0,0,0]
["Chewelah, City of",10068,13018,3.8430000000000002E-4,2.6419999999999999,2.589,0,23143920,22679640,0,464280,21525860,-1153780,0,1153780,0,1153780,-6692]
["Columbia REA",10113,13026,5.3375000000000002E-3,35.954999999999998,35.954999999999998,6.5129999999999999,314965800,314965800,57053880,0,314216593,-749207,0,0,0,0,0]
["Drain, City of",10071,13034,2.7109999999999998E-4,1.8260000000000001,1.8260000000000001,0,15995760,15995760,0,0,16967530,971770,0,0,0,0,0]
["Fall River Rural Electric Cooperative",10173,"PNGC",4.6914000000000001E-3,31.603000000000002,31.603000000000002,6.6950000000000003,276842280,276842280,58648200,0,322646048,45803768,0,0,0,0,0]
["Hermiston, City of",10597,13052,1.8270000000000001E-3,12.340999999999999,12.307,0,108107160,107809320,0,297840,108219181,409861,-297840,0,0,-297840,1727]
["Lane Electric Cooperative Inc.",10236,"PNGC",4.0645000000000004E-3,27.760999999999999,27.38,0,243186360,239848800,0,3337560,262568545,22719745,-3337560,0,0,-3337560,19358]
["Lower Valley Energy",10244,13066,1.2183299999999999E-2,82.070999999999998,82.070999999999998,16.067,718941960,718941960,140746920,0,771100901,52158941,0,0,0,0,0]
["Minidoka, City of",10082,13074,1.4100000000000001E-5,0.113,9.5000000000000001E-2,0,989880,832200,0,157680,1103503,271303,-157680,0,0,-157680,915]
["Northern Lights Inc.",10278,"PNGC",5.0876000000000003E-3,34.271999999999998,34.271999999999998,4.1870000000000003,300222720,300222720,36678120,0,339128098,38905378,0,0,0,0,0]
["Plummer, City of",10086,13092,5.5860000000000003E-4,3.7629999999999999,3.7629999999999999,0,32963880,32963880,0,0,34439250,1475370,0,0,0,0,0]
["Rupert, City of",10091,13099,1.3343000000000001E-3,8.9879999999999995,8.9879999999999995,0,78734880,78734880,0,0,83410091,4675211,0,0,0,0,0]
["Surprise Valley Electrification Corp",10369,13110,2.3268E-3,15.673999999999999,15.673999999999999,1.4750000000000001,137304240,137304240,12921000,0,159340727,22036487,0,0,0,0,0]
["U.S. DOE Albany Research Center (NETL)",10406,13120,6.4900000000000005E-5,0.437,0.437,0,3828120,3828120,0,0,6187480,2359360,0,0,0,0,0]
["Vera Irrigation District",10434,13126,3.8455E-3,25.905000000000001,25.905000000000001,1.415,226927800,226927800,12395400,0,229316200,2388400,0,0,0,0,0]
["Sum of all Customer RHWM",6736.3610000000044,"aMW"]
["Total hours in FY2022",8760,"hours"]
["LSTU Rate",-5.7999999999999996E-3,"$/kWh"]
["Blue shade indicates data entry"]

{"sheet":"LSTU_23","index":19,"n_rows":128,"n_cols":18,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
["Preference Customer","BES ID","RDC #","TOCA","RHWM Load (aMW)","TOCA Load (aMW)","Above RHWM Load (aMW)","RHWM Load Energy (kWh)","TOCA Load (kWh)","Above RHWM Load Energy (kWh)","Above Forecast Amount (kWh)","Actual Annual T1 Load Estimate (kWh)","Annual Deviation (kWh)","Credit BD","Charge BD","Special Implementation BD","Total BD","LSTU Result"]
["Albion, City of",10055,13000,5.6400000000000002E-5,0.38,0.38,0,3328800,3328800,0,0,4198656,869856,0,0,0,0,0]
["Alder Mutual Light Company",10005,13001,7.7600000000000002E-5,0.52300000000000002,0.52300000000000002,0,4581480,4581480,0,0,4665321,83841,0,0,0,0,0]
["Ashland, City of",10057,13002,2.9654E-3,20.097000000000001,19.975999999999999,0,176049720,174989760,0,1059960,155682551,-19307209,0,19307209,0,19307209,34946]
["Asotin County PUD # 1",10015,13003,8.1199999999999995E-5,0.54700000000000004,0.54700000000000004,0,4791720,4791720,0,0,4812002,20282,0,0,0,0,0]
["Bandon, City of",10059,13004,1.0816999999999999E-3,7.2869999999999999,7.2869999999999999,0,63834120,63834120,0,0,72880347,9046227,0,0,0,0,0]
["Benton REA",10025,13006,8.4480000000000006E-3,56.908999999999999,56.908999999999999,10.446,498522840,498522840,91506960,0,567252661,68729821,0,0,0,0,0]
["Big Bend Electric Cooperative Inc",10027,13007,8.6654000000000002E-3,58.372999999999998,58.372999999999998,8.2129999999999992,511347480,511347480,71945880,0,540801629,29454149,0,0,0,0,0]
["Blachly Lane Electric Cooperative",10029,"PNGC",2.4945000000000002E-3,16.803999999999998,16.803999999999998,5.5449999999999999,147203040,147203040,48574200,0,148008652,805612,0,0,0,0,0]
["Blaine, City of",10061,13009,1.2385E-3,8.343,8.343,1.101,73084680,73084680,9644760,0,75999874,2915194,0,0,0,0,0]
["Bonners Ferry, City of",10062,13010,7.5319999999999998E-4,5.0739999999999998,5.0739999999999998,2.1920000000000002,44448240,44448240,19201920,0,43884035,-564205,0,0,0,0,0]
["Burley, City of",10064,13011,1.9916000000000001E-3,13.416,13.416,0,117524160,117524160,0,0,151579755,34055595,0,0,0,0,0]
["Canby Utility Board",10044,13012,2.8758999999999998E-3,19.373000000000001,19.373000000000001,2.7170000000000001,169707480,169707480,23800920,0,173596035,3888555,0,0,0,0,0]
["Cascade Locks, City of",10065,13013,3.367E-4,2.2679999999999998,2.2679999999999998,2.12,19867680,19867680,18571200,0,21764947,1897267,0,0,0,0,0]
["Chewelah, City of",10068,13018,3.8509999999999998E-4,2.6419999999999999,2.5939999999999999,0,23143920,22723440,0,420480,22178380,-545060,0,545060,0,545060,987]
["Columbia REA",10113,13026,5.3375000000000002E-3,35.954999999999998,35.954999999999998,6.9269999999999996,314965800,314965800,60680520,0,338941198,23975398,0,0,0,0,0]
["Drain, City of",10071,13034,2.7109999999999998E-4,1.8260000000000001,1.8260000000000001,0,15995760,15995760,0,0,17765540,1769780,0,0,0,0,0]
["Fall River Rural Electric Cooperative",10173,"PNGC",4.6914000000000001E-3,31.603000000000002,31.603000000000002,7.2290000000000001,276842280,276842280,63326040,0,336069302,59227022,0,0,0,0,0]
["Hermiston, City of",10597,13052,1.828E-3,12.340999999999999,12.314,0,108107160,107870640,0,236520,114372052,6501412,-236520,0,0,-236520,-428]
["Lane Electric Cooperative Inc.",10236,"PNGC",4.0645000000000004E-3,27.760999999999999,27.38,0,243186360,239848800,0,3337560,268456559,28607759,-3337560,0,0,-3337560,-6041]
["Lower Valley Energy",10244,13066,1.2183299999999999E-2,82.070999999999998,82.070999999999998,17.401,718941960,718941960,152432760,0,822295879,103353919,0,0,0,0,0]
["Minidoka, City of",10082,13074,1.4100000000000001E-5,0.113,9.5000000000000001E-2,0,989880,832200,0,157680,1054521,222321,-157680,0,0,-157680,-285]
["Northern Lights Inc.",10278,"PNGC",5.0876000000000003E-3,34.271999999999998,34.271999999999998,4.7370000000000001,300222720,300222720,41496120,0,356847938,56625218,0,0,0,0,0]
["Plummer, City of",10086,13092,5.5860000000000003E-4,3.7629999999999999,3.7629999999999999,0,32963880,32963880,0,0,32858940,-104940,0,104940,0,104940,190]
["Rupert, City of",10091,13099,1.3343000000000001E-3,8.9879999999999995,8.9879999999999995,0,78734880,78734880,0,0,86106066,7371186,0,0,0,0,0]
["Surprise Valley Electrification Corp",10369,13110,2.3268E-3,15.673999999999999,15.673999999999999,1.4750000000000001,137304240,137304240,12921000,0,138001674,697434,0,0,0,0,0]
["U.S. DOE Albany Research Center (NETL)",10406,13120,6.4900000000000005E-5,0.437,0.437,0,3828120,3828120,0,0,6444445,2616325,0,0,0,0,0]
["Vera Irrigation District",10434,13126,3.8455E-3,25.905000000000001,25.905000000000001,1.484,226927800,226927800,12999840,0,238844772,11916972,0,0,0,0,0]
["Sum of all Customer RHWM",6736.3610000000044,"aMW"]
["Total hours in FY2023",8760,"hours"]
["LSTU Rate",1.81E-3,"$/kWh"]
["Blue shade indicates data entry"]

{"sheet":"ALF_TRLdata","index":20,"n_rows":161793,"n_cols":13,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Key","FY","Type","Product","ModelID","Description",null,"BESNumber","SubID","DT","READING_WITHLOSS","READING_NOLOSS"]
[{"$f":"+H2&\"_\"&D2&\"_\"&DATE(YEAR(J2),MONTH(J2),1)","v":"10000_CP_44470"},2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2021-10-01",21.126999999999999,21.126999999999999]
[{"$f":"+H3&\"_\"&D3&\"_\"&DATE(YEAR(J3),MONTH(J3),1)","v":"10000_CP_44501"},2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2021-11-01",0.35099999999999998,0.35099999999999998]
["10000_CP_44531",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2021-12-01",0.375,0.375]
["10000_CP_44562",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-01-01",0.38100000000000001,0.38100000000000001]
["10000_CP_44593",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-02-01",0.38800000000000001,0.38800000000000001]
["10000_CP_44621",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-03-01",0.34499999999999997,0.34499999999999997]
["10000_CP_44652",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-04-01",28.434999999999999,28.434999999999999]
["10000_CP_44682",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-05-01",50.326999999999998,50.326999999999998]
["10000_CP_44713",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-06-01",67.322999999999993,67.322999999999993]
["10000_CP_44743",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-07-01",67.962000000000003,67.962000000000003]
["10000_CP_44774",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-08-01",56.526000000000003,56.526000000000003]
["10000_CP_44805",2022,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-09-01",55.997,55.997]
["10000_CP_44835",2023,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-10-01",26.666,26.666]
["10000_CP_44866",2023,"Actual","CP","10000_DP","USBR - Southern Idaho",null,10000,"TR","2022-11-01",0.36799999999999999,0.36799999999999999]
["10190_CP_44896",2023,"Actual","CP","10190-TRL","",null,10190,"TR","2022-12-01",14.038,14.038,"x"]
["10086_TTSL_45108",2023,"Actual","TTSL","10086_DP0997","",null,10086,"TR","2023-07-01",2.9,2.9]
["10426_CP_46296",2026,"Forecast","CP","10426-Tlobl","US DOE Richland Total Obligation",null,"10426","OBL","2026-10-01",47.06,47.06]
["10177_CP_45536",2024,"Forecast","CP","10177","",null,"10177","TR","2024-09-01",14.531000000000001,14.484]
["10376_CP_46813",2028,"Forecast","CP","10376","",null,"10376","TR","2028-03-01",110.565,109.994]
["10352_HLHEnergy_45200",2023,"Actual","HLHEnergy","10352","",null,"10352","OBL","2023-10-01",6612.1040000000003,6559.6379999999999]
["10116_HLHEnergy_49065",2034,"Forecast","HLHEnergy","10116_DP0649","",null,"10116","TR","2034-05-01",97.355999999999995,91.777000000000001]
["10331_HLHEnergy_46327",2026,"Forecast","HLHEnergy","10331","",null,"10331","TR","2026-11-01",7987.8810000000003,7987.8810000000003]
["10070_LLHEnergy_46784",2028,"Forecast","LLHEnergy","10070_DP0171","",null,"10070","OBL","2028-02-01",134.108,125.958]
["10258_LLHEnergy_47696",2030,"Forecast","LLHEnergy","10258-NR2","Mission Valley Obligation",null,"10258","OBL","2030-08-01",10957.306,10954.598]
["10279_LLHEnergy_45839",2025,"Forecast","LLHEnergy","10279","",null,"10279","TR","2025-07-01",71003.476999999999,70717.983999999997]
["10044_TTSL_45323",2024,"Forecast","TTSL","10044","",null,"10044","OBL","2024-02-01",34.765999999999998,34.710999999999999]
["10203_TTSL_45870",2025,"Forecast","TTSL","10203-NR2","Idaho County L&P Obligation",null,"10203","OBL","2025-08-01",7.577,7.5890000000000004]
["10502_TTSL_46419",2027,"Forecast","TTSL","10502","",null,"10502","OBL","2027-02-01",17.21,17.023]
["10204_TTSL_45292",2024,"Actual","TTSL","10204","",null,"10204","TR","2024-01-01",140.11099999999999,139.51]
["13927_TTSL_49126",2034,"Forecast","TTSL","13927_DP4472","Kalispel Tribal Utility",null,"13927","TR","2034-07-01",6.1079999999999997,6.1079999999999997]
["13927_TTSL_49157",2034,"Forecast","TTSL","13927_DP4472","Kalispel Tribal Utility",null,"13927","TR","2034-08-01",6.282,6.282]
["13927_TTSL_49188",2034,"Forecast","TTSL","13927_DP4472","Kalispel Tribal Utility",null,"13927","TR","2034-09-01",5.6189999999999998,5.6189999999999998]

{"sheet":"BillingActual_CSP","index":21,"n_rows":113,"n_cols":26,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Lookup all T1 load (LF and Block portion)"]
["Change the \"Billing Date - From\" filter (Date Filters >> Between) to reflect the last closed calendar year, e.g. 1/1/16 to 12/31/16"]
["Product codes:",61601]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
["Product Code","61601",null,"RIS CODE 61601 Customer System Peak kW"]
["Fiscal Year","(Multiple Items)"]
[]
["Quantity Billing",null,"Period Begin Date"]
["Customer ID","Customer Name","2021-10-01",{"$f":"+EOMONTH(C9,0)+1","v":"2021-11-01"},{"$f":"+EOMONTH(D9,0)+1","v":"2021-12-01"},"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01"]
[10005,"Alder Mutual Light Company",1051,1154,1589,1344,1545,1289,1247,956,720,769,733,629,916,1324,1678,1431,1372,724,663,418,364,406,462,413]
[10015,"Asotin County PUD No 1",1392,1565,1215,1187,1205,1096,1184,1743,1872,2326,2808,2398,1833,1074,1189,1210,1185,1190,1257,1944,2751,2744,2888,1968]
[10025,"Benton Rural Electric Association",85554,80057,104138,105508,112013,88284,91950,84685,122673,128535,123263,112542,85805,103417,132113,116530,113459,89264,87653,105929,120554,125523,126951,101910]
[10027,"Big Bend Electric Cooperative Inc",72791,50037,62367,57455,63380,64009,85022,96593,142315,141244,134909,129228,87992,59215,78495,65852,67714,55790,80638,130862,148009,144507,137598,99324]
[10044,"Canby Utility Board",28896,29551,34109,36279,37152,31828,30401,27555,34068,36243,35138,32700,26672,32175,37951,33490,35936,32073,30128,34797,34130,36804,41847,32305]
[10047,"Central Lincoln PUD",194151,213071,232352,224769,248047,219844,215222,193932,160834,142977,145750,150352,166017,224195,241994,262613,242226,242171,194101,161934,154797,143042,140901,156938]
[10061,"City of Blaine",12062,12906,17854,15994,15584,13345,12502,11161,11096,12172,11688,10546,11224,15630,17907,14951,15533,14032,12502,10646,10735,11333,11785,10311]
[10070,"City of Declo",524,563,618,692,719,668,577,509,591,668,713,701,515,627,662,777,737,650,574,491,536,689,645,527]
[10078,"City of McCleary",6527,7346,7288,8136,8559,7752,7140,6449,4865,5003,5142,4359,5915,7564,8923,8255,8078,7694,6972,4955,4558,4568,5072,4756]
[10086,"City of Plummer",5840,6370,7760,7610,8410,7320,6770,5840,4800,4720,4500,4480,5560,7530,7630,8280,8400,7230,6490,4870,4560,4320,4660,5000]
[10111,"Columbia Power Coop Association",3616,4059,5462,5141,6032,5481,4563,4165,3769,5678,5456,5048,3552,5301,6119,6715,5829,4859,4961,3250,5428,5744,5722,4129]
[10142,"East End Mutual Electric Company LTD",3415,3646,4247,5199,4948,4437,4958,5619,6203,6806,6003,5297,3904,4568,5429,5880,5158,4848,4287,5438,7288,7468,6732,4755]
[10179,"Flathead Electric Cooperative Inc",217263,248687,344479,329117,372917,326326,259887,218723,204553,236516,241517,209130,{"$f":"+C57","v":217263},{"$f":"+D57","v":248687},344479,329117,372917,326326,259887,218723,204553,236516,241517,209130]
[10197,"Harney Electric Cooperative Inc",26269,11903,13229,14558,14681,15581,42924,71628,65441,68416,64436,65329,30131,14857,15502,16003,14509,14199,29743,55742,50096,65641,64601,44260]
[10234,"Kootenai Electric Cooperative Inc",79429,95258,120221,107944,127161,105285,94785,79516,89570,114402,108507,97145,79598,114250,148653,134642,134762,111314,95583,82406,95228,109076,117664,74260]
[10279,"Northern Wasco County PUD",83798,96431,99319,107675,109184,98060,89963,79465,92415,100478,95830,92295,79898,101223,119263,112335,108081,98815,92885,90260,93820,95494,98478,84924]
[10298,"Pacific Northwest Generating Cooperative",661889,734803,878811,867186,1025466,876353,726120,637166,600550,676441,618504,584929,830945,1168112,1396487,1434958,1364945,1149758,1026456,729711,788427,877038,924329,662052]
[10342,"Salem Electric",45074,52741,63531,60185,63286,56908,53723,44950,66279,74925,68719,60936,45399,58176,72409,64405,64510,57575,52231,62015,62722,68572,79276,57599]
[10406,"US DOE Natl Energy Technology Lab",965,1050,1190,1235,1320,1210,1140,1015,755,650,650,660,955,1255,1255,1360,1345,1230,1215,885,830,645,695,700]
[10426,"US Dept of Energy - Richland Operations",16722,23224,30222,29271,31386,25343,34444,16623,18627,19735,19392,27088,19595,27987,33472,31476,28911,25191,22994,17534,17962,23818,20607,17094]
[10442,"Wasco Electric Cooperative Inc",14763,18776,25341,22159,27464,19750,19712,17095,21057,24312,23359,22436,15497,24490,31827,26288,30780,22207,19278,19513,19686,22225,22944,18765]
[11680,"City of Weiser",7173,8595,9518,10839,10243,9148,7846,7583,10491,12184,12145,10989,8251,9974,10885,10551,10230,8841,8576,8459,9512,11261,12185,8791]
[12026,"Jefferson County PUD No 1",69121,84039,113548,90419,103781,89532,76867,65799,48841,43467,41083,42943,61347,88147,114413,101273,99436,92099,81518,53138,45809,41208,44807,52972]
[13927,"Kalispel Indian Community of the Kalispe",3441,4073,4736,4403,4663,3979,4038,3654,4520,5397,5347,4876,3887,4347,5048,4525,4786,4420,4216,4758,4771,5176,5728,4602]

{"sheet":"BillingActuals_Energy","index":22,"n_rows":3280,"n_cols":21,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,"Lookup all T1 load (LF and Block portion)"]
[null,null,"Change the \"Billing Date - From\" filter (Date Filters >> Between) to reflect the last closed calendar year, e.g. 1/1/16 to 12/31/16"]
[null,null,"Product codes:","61121, 61121, 61421, 61422, 61441, 61442, 61621, 61622, 61641, 61642"]
[null,null,1,2,3,4,null,5,6,7,8,9,10,11,12,13,13,13,13,13,13]
[null,null,"Refreshed on","Jason Weinstein PSS 03/12/2024"]
[]
[]
[null,null,"Quantity Billing",null,null,null,null,"IP ENERGY-HEAVY LOAD HOURS","IP ENERGY-LIGHT LOAD HOURS","Block HLH System Shaped Load","Block LLH System Shaped Load","Block HLH Load Shaping","Block LLH Load Shaping","LF HLH System Shaped Load","LF HLH System Shaped Load","LF HLH Load Shaping","LF LLH Load Shaping","Tier 1 HLH","Tier 1 LLH","Block HLH Tier 1","Block LLH Tier 1"]
["Key","Date","Customer ID","Customer Name","Fiscal Year","Billing Period Month","FY Month",61121,61122,61421,61422,61441,61442,61621,61622,61641,61642,"Tier 1 HLH","Tier 1 LLH","Block HLH Tier 1","Block LLH Tier 1"]
[{"$f":"+C10&B10","v":"1000544470"},{"$f":"+IF(G10<4,DATE(E10-1,G10+9,1),DATE(E10,G10-3,1))","v":"2021-10-01"},10005,"Alder Mutual Light Company",2022,"October",1,null,null,null,null,null,null,226653,126731,50374,63754,{"$f":"N10+P10","v":277027},190485,{"$f":"J10+L10","v":0},0]
[{"$f":"+C11&B11","v":"1000544501"},{"$f":"+IF(G11<4,DATE(E11-1,G11+9,1),DATE(E11,G11-3,1))","v":"2021-11-01"},10005,"Alder Mutual Light Company",2022,"November",2,null,null,null,null,null,null,274545,172853,41846,58223,316391,231076,0,0]
["1000544531","2021-12-01",10005,"Alder Mutual Light Company",2022,"December",3,null,null,null,null,null,null,250173,187740,187757,137381,437930,325121,0,0]
["1000544562","2022-01-01",10005,"Alder Mutual Light Company",2022,"January",4,null,null,null,null,null,null,205763,155935,198966,187114,404729,343049,0,0]
["1000544593","2022-02-01",10005,"Alder Mutual Light Company",2022,"February",5,null,null,null,null,null,null,182103,131388,195910,130493,378013,261881,0,0]
["1000544621","2022-03-01",10005,"Alder Mutual Light Company",2022,"March",6,null,null,null,null,null,null,229839,144406,121356,99064,351195,243470,0,0]
["1005744682","2022-05-01",10057,"City of Ashland",2022,"May",8,null,null,null,null,null,null,10366177,5017263,-3378170,-165586,6988007,4851677,0,0]
["1006844531","2021-12-01",10068,"City of Chewelah",2022,"December",3,null,null,null,null,null,null,1238934,929750,216356,21030,1455290,950780,0,0]
["1007844743","2022-07-01",10078,"City of McCleary",2022,"July",10,null,null,null,null,null,null,1845211,925195,-494883,-221471,1350328,703724,0,0]
["1009144866","2022-11-01",10091,"City of Rupert",2023,"November",2,null,null,null,null,null,null,4720680,2972138,-31461,479977,4689219,3452115,0,0]
["1010945078","2023-06-01",10109,"Columbia Basin Electric Cooperative Inc",2023,"June",9,null,null,null,null,null,null,6783628,2728897,994757,2554207,7778385,5283104,0,0]
["1015645078","2023-06-01",10156,"Elmhurst Mutual Power & Light Company",2023,"June",9,null,null,null,null,null,null,18045534,7259302,-7852458,-1399357,10193076,5859945,0,0]
["1018645047","2023-05-01",10186,"Glacier Electric Cooperative Inc",2023,"May",8,null,null,null,null,null,null,9475820,4586327,-3410570,-381527,6065250,4204800,0,0]
["1024745078","2023-06-01",10247,"Mason County PUD No 3",2023,"June",9,null,null,null,null,null,null,44740481,17998064,-18641511,-2902582,26098970,15095482,0,0]
["1029444713","2022-06-01",10294,"Pacific County PUD No 2",2022,"June",9,null,null,9202823,3702084,-4271823,-80084,null,null,null,null,0,0,4931000,3622000]
["1032644682","2022-05-01",10326,"USN Bremerton",2022,"May",8,null,null,null,null,null,null,15077695,7297653,-4294948,1013897,10782747,8311550,0,0]
[{"$f":"+C2379&B2379","v":"1037644621"},{"$f":"+IF(G2379<4,DATE(E2379-1,G2379+9,1),DATE(E2379,G2379-3,1))","v":"2022-03-01"},10376,"Tillamook County PUD No 1",2022,"March",6,null,null,null,null,null,null,23499233,14764432,5681289,3294792,29180522,18059224,0,0]
["1038845017","2023-04-01",10388,"Umatilla Electric Cooperative",2023,"April",7,null,null,null,null,null,null,36993159,23037920,-5410247,238587,31582912,23276507,0,0]
["1050244958","2023-02-01",10502,"Yakama Power",2023,"February",5,null,null,null,null,null,null,6216617,4485307,-481846,-678453,5734771,3806854,0,0]
[""]
[""]
["1017945108","2023-07-01",10179,"Flathead Electric Cooperative Inc",2023,"July",10,null,null,null,null,null,null,82805929,41519185,-18317737,-1098257,64488192,40420928,0,0]
["1017945139","2023-08-01",10179,"Flathead Electric Cooperative Inc",2023,"August",11,null,null,null,null,null,null,80914212,39236420,-10862827,-4650491,70051385,34585929,0,0]
["1017945170","2023-09-01",10179,"Flathead Electric Cooperative Inc",2023,"September",12,null,null,null,null,null,null,70860959,40170750,-17155262,-7834813,53705697,32335937,0,0]

{"sheet":"Billing totals","index":23,"n_rows":137,"n_cols":63,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,null,null,"=IF(ISNA(VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$A:$Z,MATCH(G$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$8:$8,0),FALSE)),0,VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$A:$Z,MATCH(G$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY22 ($)'!$8:$8,0),FALSE))/'Actuals Rates'!$H$32*-1",null,null,null,null,null,null,null,null,null,null,null,"=IF(ISNA(VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$A:$K,MATCH(T$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$8:$8,0),FALSE)),0,VLOOKUP($A3,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$A:$K,MATCH(T$2,'[PSSBillingActuals.xlsx]pvt.Billing IRD FY23 ($)'!$8:$8,0),FALSE))/'Actuals Rates'!$H$32*-1"]
[null,"2022 total","2023 total","2022 LDD","2023 LDD","2022 IRD","2023 IRD",{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(H2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(I2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01",{"$f":"+EOMONTH(S2,0)+1","v":"2024-10-01"},{"$f":"+EOMONTH(T2,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(U2,0)+1","v":"2024-12-01"},{"$f":"+EOMONTH(V2,0)+1","v":"2025-01-01"},{"$f":"+EOMONTH(W2,0)+1","v":"2025-02-01"},{"$f":"+EOMONTH(X2,0)+1","v":"2025-03-01"},{"$f":"+EOMONTH(Y2,0)+1","v":"2025-04-01"},{"$f":"+EOMONTH(Z2,0)+1","v":"2025-05-01"},{"$f":"+EOMONTH(AA2,0)+1","v":"2025-06-01"},{"$f":"+EOMONTH(AB2,0)+1","v":"2025-07-01"},{"$f":"+EOMONTH(AC2,0)+1","v":"2025-08-01"},{"$f":"+EOMONTH(AD2,0)+1","v":"2025-09-01"},"2024 IRD","2023-10-01",{"$f":"+EOMONTH(AG2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(AH2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2023 IRD","2024-10-01",{"$f":"+EOMONTH(AT2,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(AU2,0)+1","v":"2024-12-01"},"2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2022 LSTU","2023 LSTU",null,null,null,"Grand Total"]
[10005,231644,11419,-5132,-3407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A3,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A3,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A3,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A3,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10015,223473,196734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A4,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A4,LSTU_22!B:R,17,FALSE))","v":-2710},{"$f":"IF(ISNA(VLOOKUP(A4,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A4,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10024,57433551,50493479,0,0,-3403407,-3403407,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,-3403407,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,-3403407,0,0,0,0,0,0,0,53115.412844036699,75243.302752293574,89003.577981651368,62842.935779816515,32033.944954128438,{"$f":"IF(ISNA(VLOOKUP(A5,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A5,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A5,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A5,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10025,20208563,17688761,-1252763,-1084833,-903620,-903620,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,-903620,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,-903620,0,0,0,0,0,0,0,11147.247706422018,18681.559633027522,24281.467889908257,19190.825688073393,9599.8165137614669,{"$f":"IF(ISNA(VLOOKUP(A6,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A6,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A6,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A6,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10027,14473840,11509556,-1414462,-1175855,-2285398,-2285398,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,-2285398,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,-2285398,0,0,0,0,0,0,0,32097.798165137614,47948.073394495412,50352.293577981647,47379.816513761463,31891.559633027522,{"$f":"IF(ISNA(VLOOKUP(A7,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A7,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A7,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A7,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10044,7131053,5978615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A8,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A8,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A8,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A8,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10047,43820251,34535225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A9,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A9,LSTU_22!B:R,17,FALSE))","v":-96249},{"$f":"IF(ISNA(VLOOKUP(A9,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A9,LSTU_23!$B:$R,17,FALSE))","v":50974}]
[10055,171915,149684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A10,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A10,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A10,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A10,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10057,6685289,4867299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A11,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A11,LSTU_22!B:R,17,FALSE))","v":-41126},{"$f":"IF(ISNA(VLOOKUP(A11,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A11,LSTU_23!$B:$R,17,FALSE))","v":34946}]
[10059,2539529,2105868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A12,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A12,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A12,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A12,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10061,3343792,2753682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A13,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A13,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A13,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A13,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10062,2093915,2130041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A14,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A14,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A14,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A14,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10064,4669555,4458557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A15,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A15,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A15,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A15,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10070,126255,103660,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A20,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A20,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A20,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A20,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10078,1235744,989720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A25,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A25,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A25,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A25,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10091,2963859,2533291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A34,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A34,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A34,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A34,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10112,19501349,15447904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A43,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A43,LSTU_22!B:R,17,FALSE))","v":24794},{"$f":"IF(ISNA(VLOOKUP(A43,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A43,LSTU_23!$B:$R,17,FALSE))","v":-6041}]
[10170,77840916.25,70085026.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A52,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A52,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A52,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A52,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10197,6793519,4872421,-590867,-414639,-1088901,-1072815,0,0,0,0,0,0,0,19540.458715596331,20143.027522935779,26028.073394495412,22023.211009174312,12164.40366972477,0,0,0,0,0,0,0,19540.458715596331,18667.247706422018,26028.073394495412,22023.211009174312,12164.40366972477,-1088901,0,0,0,0,0,0,0,19540.458715596331,20143.027522935779,26028.073394495412,22023.211009174312,12164.40366972477,-1072815,0,0,0,0,0,0,0,19540.458715596331,18667.247706422018,26028.073394495412,22023.211009174312,12164.40366972477,{"$f":"IF(ISNA(VLOOKUP(A61,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A61,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A61,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A61,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10237,34267827,31419842,6192,156511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A70,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A70,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A70,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A70,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10242,2651812,1898684,-239955,-180537,-409392,-395640,0,0,0,0,0,0,0,3725.5963302752293,9902.2018348623842,10705.32110091743,8479.4495412844026,4746.3302752293575,0,0,0,0,0,0,0,3725.5963302752293,8640.5504587155956,10705.32110091743,8479.4495412844026,4746.3302752293575,-409392,0,0,0,0,0,0,0,3725.5963302752293,9902.2018348623842,10705.32110091743,8479.4495412844026,4746.3302752293575,-395640,0,0,0,0,0,0,0,3725.5963302752293,8640.5504587155956,10705.32110091743,8479.4495412844026,4746.3302752293575,{"$f":"IF(ISNA(VLOOKUP(A71,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A71,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A71,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A71,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10279,18908744,18376037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A80,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A80,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A80,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A80,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10326,8394787,5801168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A89,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A89,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A89,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A89,LSTU_23!$B:$R,17,FALSE))","v":101576}]
[10369,5018644,3669003,-410397,-301115,-503698,-503698,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,-503698,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,-503698,0,0,0,0,0,0,0,6464.2201834862381,9066.4220183486232,11421.559633027522,11671.651376146789,7586.9724770642197,{"$f":"IF(ISNA(VLOOKUP(A98,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A98,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A98,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A98,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10408,498204,402732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A107,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A107,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A107,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A107,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10482,881430,691830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A116,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A116,LSTU_22!B:R,17,FALSE))","v":-7539},{"$f":"IF(ISNA(VLOOKUP(A116,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A116,LSTU_23!$B:$R,17,FALSE))","v":2683}]
[10106,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A125,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A125,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A125,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A125,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10288,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A134,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A134,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A134,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A134,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10331,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A135,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A135,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A135,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A135,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10333,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A136,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A136,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A136,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A136,LSTU_23!$B:$R,17,FALSE))","v":0}]
[10448,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A137,LSTU_22!B:R,17,FALSE)),0,VLOOKUP(A137,LSTU_22!B:R,17,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(A137,LSTU_23!$B:$R,17,FALSE)),0,VLOOKUP(A137,LSTU_23!$B:$R,17,FALSE))","v":0}]

{"sheet":"BillingCDQ","index":24,"n_rows":138,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC"]
[null,"BESID","AccountName",10,11,12,1,2,3,4,5,6,7,8,9]
[null,10005,"Alder Mutual",0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189]
[null,10015,"Asotin County PUD #1",0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999]
[null,10024,"Benton County PUD #1",39.765999999999998,57.360999999999997,45.338000000000001,64.421000000000006,77.727000000000004,45.722999999999999,38.283000000000001,92.853999999999999,76.384,43.433,67.004999999999995,56.735999999999997]
[null,10025,"Benton REA",10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275]
[null,10027,"Big Bend Elec Coop",11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002]
[null,10044,"Canby, City of",3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931]
[null,10046,"Central Electric Coop",49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999]
[null,10047,"Central Lincoln PUD",30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001]
[null,10055,"Albion, City of",0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001]
[null,10057,"Ashland, City of",5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997]
[null,10059,"Bandon, City of",3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999]
[null,10074,"Forest Grove, City of",7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077]
[null,10087,"Port Angeles, City of",31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999]
[null,10106,"Clearwater Power",8.1720000000000006,7.8970000000000002,8.1170000000000009,7.91,9.8529999999999998,8.1769999999999996,7.2190000000000003,6.0620000000000003,3.202,3.157,3.42,4.4240000000000004]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001]
[null,10203,"Idaho County L & P",2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001]
[null,10204,"Idaho Falls Power",13.467000000000001,22.826000000000001,16.812999999999999,13.542999999999999,23.565999999999999,19.138999999999999,13.237,6.0659999999999998,10.74,9.7110000000000003,10.093999999999999,7.9580000000000002]
[null,10242,"Lost River Elec Coop",1.556,2.5619999999999998,2.2639999999999998,2.109,2.7450000000000001,2.524,1.8640000000000001,8.9730000000000008,1.9770000000000001,1.6339999999999999,0.623,4.4960000000000004]
[null,10278,"Northern Lights",9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998]
[null,10306,"Pend Oreille County PUD  #1",11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006]
[null,10352,"Skamania County PUD #1",5.7169999999999996,5.6550000000000002,3.9140000000000001,4.9269999999999996,6.2729999999999997,4.7670000000000003,5.44,5.0250000000000004,2.1480000000000001,2.7440000000000002,1.397,2.7679999999999998]
[null,10379,"Steilacoom, Town of",2.0099999999999998,2.3620000000000001,1.4730000000000001,1.792,2.09,1.81,1.891,1.2509999999999999,0.56899999999999995,0.871,0.70199999999999996,0.755]
[null,10440,"Wahkiakum County PUD #1",2.64,2.9670000000000001,2.2450000000000001,2.7519999999999998,3.0459999999999998,2.4510000000000001,2.79,1.976,1.0009999999999999,0.57399999999999995,0.45700000000000002,1.248]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999]
[null,11680,"Weiser, City of",1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999]
[null,12026,"Jefferson County PUD #1",20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992]
[null,10298,"PNGC Aggregate",153.45400000000001,180.99700000000001,132.00200000000001,147.87100000000001,196.09899999999999,144.86099999999999,143.57400000000001,88.212000000000003,39.860999999999997,33.307000000000002,23.634,53.835000000000001]

{"sheet":"PLVS","index":25,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,3,19,9]]}
[null,null,"Average PRM",0.17799999999999999]
[null,null,"P10 Estimate",6694.8711505000001]
[null,null,"P50",5683.2522500000005]
[null,null,"P10 minus P50 MW",1011.6189004999997]
[null,null,"TRL MWh",{"$f":"+SUM('PLVS Revenues'!BB:BB)/2","v":74084053.227848321}]
[null,null,"PLVS Rate $/MWh",{"$f":"+D4*12000*IF(Init!$B$29=\"Yes\",INDIRECT(\"'\"&ModelMode&\" Rates'!$H$38\"),INDIRECT(\"'\"&ModelMode&\" Rates'!$H$39\"))/D5","v":0.97005230627021966}]
[null,null,null,null,null,null,null,"Ave.",0.17799999999999999]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2024-06-01","2024-07-01","2024-08-01","2024-09-01"]
[null,null,null,"Program Monthly PRM","Summer",0.16500000000000001,0.104,0.10299999999999999,0.17899999999999999]
[null,null,null,"Peak Demand - DR Programs + PRM","Summer",5968.4,5999.1,5972.7,5625]
[null,null,null,"Contingency Reserves Adjustment - Gen","Summer",85.7,85.7,86.6,94.7]
[null,null,null,"Contingency Reserves Adjustment - Load","Summer",947.9,1306.2,1336.7,1607.4]
[null,null,null,"Ops CR Requirement (Informational)","Summer",1341,1718,1748.2,1988.3]
[null,null,null,"Forward Showing Obligation","Summer",7002,7391.1,7396.1,7327.1]
[null,null,null,"Surplus/Deficient Capacity","Summer",3939,3633,3640.6,4216.8999999999996]
[null,null,null,"Forward Showing Requirement Met","Summer","Yes","Yes","Yes","Yes"]
[]
[]
[null,null,null,"Requirements Summary"]
[null,null,null,null,"Season","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01"]
[null,null,null,"Program Monthly PRM","Winter",0.216,0.17699999999999999,0.19,0.19900000000000001,0.26900000000000002]
[null,null,null,"Peak Demand - DR Programs + PRM","Winter",6906.7,7293.3,7571.2,7596.8,7297.4]
[null,null,null,"Operating Reserves Adjustment","Winter",147,152.19999999999999,154,144.80000000000001,145.1]
[null,null,null,"Forward Showing Obligation","Winter",7053.7,7445.6,7725.2,7741.6,7442.5]
[null,null,null,"Surplus/Deficient Capacity","Winter",3196.7,2783.5,2767.5,2579.6999999999998,3424.4]
[null,null,null,"Forward Showing Requirement Met","Winter","Yes","Yes","Yes","Yes","Yes"]

{"sheet":"StagingTRM","index":26,"n_rows":142,"n_cols":159,"rows_kept":33,"cut":true,"hidden":false,"merged":[[2,5,2,7]],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Staging Table for Tiered Rates"]
[]
[null,null,null,null,null,"TOCA",null,null,null,null,null,null,null,null,null,null,null,null,"Load Shaping MWh (If Slice/Block Customer then Load Shaping Billing Determinant is the average of the Monthly/Diurnal amounts in both years of the Rate Period)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 1 Load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 2 Load Shaping",null,"Load Shaping True Up"]
["BESID","Preference Customer","JOE","Slice","Slice/Block or Block","TOCA",null,"Non-slice TOCA",null,"Slice % ",null,"Applicable LDD",null,"PNGC LDD",null,"PNGC TOCA",null,{"$f":"CONCATENATE(\"IRD \",StartYr)","v":"IRD 2024"},{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(T5=\"LLH\",S4,EOMONTH(S4,0)+1)","v":"2023-10-01"},{"$f":"+IF(U5=\"LLH\",T4,EOMONTH(T4,0)+1)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(BP5=\"LLH\",BO4,EOMONTH(BO4,0)+1)","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+S4","v":"2023-10-01"},{"$f":"+EOMONTH(DK4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(DL4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","RHWM","T2 LS",null,"TOCA Load",null,"Annual T1 Load",null,"Above RHWM Not Served with LS",null,"Annual Deviation",null,"Above Forecast",null,"LSTU Credit",null,"LSTU Charge",null,"Special Implimentation Provision",null,"LSTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","aMW","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh"]
[null,null,null,null,null,{"$f":"+SUM(F8:F142)-SUM(P8:P142)","v":0.95548000000000044},{"$f":"+SUM(G8:G142)-SUM(Q8:Q142)","v":0.95934019999999987},{"$f":"+SUM(H8:H142)-SUM(P8:P142)","v":0.95548000000000044},{"$f":"+SUM(I8:I142)-SUM(Q8:Q142)","v":0.95934019999999987},{"$f":"+SUM(J8:J142)","v":0},{"$f":"+SUM(K8:K142)","v":0},null,null,null,null,null,null,null,{"$f":"+IF(S5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block LLH Load Shaping"},"Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block HLH Tier 1"},{"$f":"+IF(BP5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block LLH Tier 1"},"Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1"]
[null,null,null,null,null,"TOCA_YR1","TOCA_YR2","NSTOCA_YR1","NSTOCA_YR2","Slice_YR1","Slice_YR2","LDD_YR1","LDD_YR2",null,null,null,null,{"$f":"+Init!$B$3","v":2024},{"$f":"+IF(S5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF LLH Load Shaping"},"LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 HLH"},{"$f":"+IF(BP5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 LLH"},"Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RHWM \"&StartYr","v":"RHWM 2024"},null,null,{"$f":"StartYr","v":2024},{"$f":"+EL7+1","v":2025},{"$f":"StartYr","v":2024},null,{"$f":"StartYr","v":2024},{"$f":"+EP7+1","v":2025},{"$f":"+EP7","v":2024},{"$f":"+EQ7","v":2025}]
[10005,"Alder Mutual",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,Init!$V:$AA,4,FALSE),IF(A8=10298,1,0))","v":0},{"$f":"VLOOKUP($A8, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A8,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A8=10298,SUMPRODUCT(N7:N$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":1.8613138686131386E-2},{"$f":"IF($A8=10298,SUMPRODUCT(O7:O$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":1.8859489051094889E-2},{"$f":"+$C8*L8","v":0},{"$f":"+$C8*M8","v":0},{"$f":"+$C8*F8","v":0},{"$f":"+$C8*G8","v":0},{"$f":"+VLOOKUP($A8,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":87.872342806399985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":80.165485301199993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":68.803783347199953},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":72.555818234399993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":120.82330665359996},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":133.4328891904},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":138.05832291600001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":130.8994889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":94.736319789599975},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":97.1826079816},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":67.327276831199981},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":84.508670027199997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":92.586156466000034},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":76.794435368199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-39.2419874048},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-8.6215666996000095},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-19.92431730840002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-7.990674996359985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-6.4732100624000282},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":17.523557529599969},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":104.72634280639997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":70.422485301199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":72.385783347199947},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":75.188818234400003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":123.7973066536},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":135.77888919040001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":140.62932291600004},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":132.7574889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":118.16219377359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":115.85054497359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":68.829276831199991},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":85.658670027200031},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":93.624156465999988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":77.521435368200002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-38.728987404799994},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-8.251566699600005},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-28.583317308400012},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0.6683250036400068},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":2.7237899375999746},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":8.3265575295999668},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":285.94200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":209.47499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":322.12799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":236.74799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":394.01299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":310.82600000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":427.94799999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":309.23500000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":350.81599999999997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":243.839},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":335.041},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":256.50299999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":303.84500000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":212.61099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":222.411},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":160.31899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":214.29499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":127.01300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":196.446},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":154.36099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":302.79599999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":199.732},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":325.70999999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":239.381},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":396.98700000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":313.17200000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":430.51900000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":311.09300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":365.47199999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":258.12200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":336.54300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":257.65300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":304.88299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":213.33799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":222.92400000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":160.68899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":205.636},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":135.672},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":205.643},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":145.16399999999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.7639423076922953E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.4679999999999978E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":3.7967500000000154E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1272788461538461},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9960000000000049E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18761298076923083},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.6603365384615403E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.0358173076923065E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1439467592592592},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1144218749999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.9083333333333394E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.8725000000000054E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.1532499999999972E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13009855769230771},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18125000000000002},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18900240384615385},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.8108173076923277E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.1125000000000012E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.14568269230769221},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.11189249999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.54800000000000004},{"$f":"IF($E8=0,IF($C8=0, MAX(EN8 - ($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1162.4170220694396},{"$f":"IF($E8=0,IF($C8=0, MAX(EO8 - ($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1232.883022069439},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4813.6320000000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4800.4800000000005},{"$f":"SUM(S8:AP8)+(F8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5976.0490220694401},{"$f":"SUM(AQ8:BN8)+(G8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":6033.3630220694395},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN8-EL8","v":1162.4170220694396},{"$f":"EO8-EM8","v":1232.883022069439},{"$f":"($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL8","v":0},{"$f":"($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM8","v":0},{"$f":"IF(ER8>0,IF(ET8>0,(-1)*MIN(ER8,ET8),0),0)","v":0},{"$f":"IF(ES8>0,IF(EU8>0,(-1)*MIN(ES8,EU8),0),0)","v":0},{"$f":"IF(ER8<0,IF(EP8<ABS(ER8),MAX(0,ABS(ER8)-(EP8)),0),0)","v":0},{"$f":"IF(ES8<0,IF(EQ8<ABS(ES8),MAX(0,ABS(ES8)-(EQ8)),0),0)","v":0},{"$f":"IF(AND(EP8>0,ET8>0),IF(AND(ER8<=0,ABS(ER8)<EP8),(-1)*MIN(EP8,EP8-ABS(ER8),ET8),IF(AND(ER8>0,ER8<ET8),(-1)*MIN(EP8,ET8-ER8),0)),0)","v":0},{"$f":"IF(AND(EQ8>0,EU8>0),IF(AND(ES8<=0,ABS(ES8)<EQ8),(-1)*MIN(EQ8,EQ8-ABS(ES8),EU8),IF(AND(ES8>0,ES8<EU8),(-1)*MIN(EQ8,EU8-ES8),0)),0)","v":0},{"$f":"IF($E8=0,SUM(EV8,EX8,EZ8),0)","v":0},{"$f":"IF($E8=0,SUM(EW8,EY8,FA8),0)","v":0}]
[10015,"Asotin County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,Init!$V:$AA,4,FALSE),IF(A9=10298,1,0))","v":0},{"$f":"VLOOKUP($A9, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A9,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A9=10298,SUMPRODUCT(N8:N$8,$C8:$C$8)/SUM($C8:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A9=10298,SUMPRODUCT(O8:O$8,$C8:$C$8)/SUM($C8:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"+$C9*L9","v":0},{"$f":"+$C9*M9","v":0},{"$f":"+$C9*F9","v":0},{"$f":"+$C9*G9","v":0},{"$f":"+VLOOKUP($A9,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-185.17466578689999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-90.327048874900001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-178.8532433629},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-87.915337662900015},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":82.454999999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":62.944000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":79.611000000000004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":60.773000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.24292067307692305},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18186250000000001},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.31854629629629638},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.44096875000000002},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.25659027777777776},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18067968749999999},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.27310576923076924},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.47045000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.57299999999999995},{"$f":"IF($E9=0,IF($C9=0, MAX(EN9 - ($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":81.909023064839857},{"$f":"IF($E9=0,IF($C9=0, MAX(EO9 - ($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":90.646023064840847},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":5033.232},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":5019.4799999999996},{"$f":"SUM(S9:AP9)+(F9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5115.1410230648398},{"$f":"SUM(AQ9:BN9)+(G9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":5110.1260230648404},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN9-EL9","v":81.909023064839857},{"$f":"EO9-EM9","v":90.646023064840847},{"$f":"($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL9","v":0},{"$f":"($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM9","v":0},{"$f":"IF(ER9>0,IF(ET9>0,(-1)*MIN(ER9,ET9),0),0)","v":0},{"$f":"IF(ES9>0,IF(EU9>0,(-1)*MIN(ES9,EU9),0),0)","v":0},{"$f":"IF(ER9<0,IF(EP9<ABS(ER9),MAX(0,ABS(ER9)-(EP9)),0),0)","v":0},{"$f":"IF(ES9<0,IF(EQ9<ABS(ES9),MAX(0,ABS(ES9)-(EQ9)),0),0)","v":0},{"$f":"IF(AND(EP9>0,ET9>0),IF(AND(ER9<=0,ABS(ER9)<EP9),(-1)*MIN(EP9,EP9-ABS(ER9),ET9),IF(AND(ER9>0,ER9<ET9),(-1)*MIN(EP9,ET9-ER9),0)),0)","v":0},{"$f":"IF(AND(EQ9>0,EU9>0),IF(AND(ES9<=0,ABS(ES9)<EQ9),(-1)*MIN(EQ9,EQ9-ABS(ES9),EU9),IF(AND(ES9>0,ES9<EU9),(-1)*MIN(EQ9,EU9-ES9),0)),0)","v":0},{"$f":"IF($E9=0,SUM(EV9,EX9,EZ9),0)","v":0},{"$f":"IF($E9=0,SUM(EW9,EY9,FA9),0)","v":0}]
[10024,"Benton County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,Init!$V:$AA,4,FALSE),IF(A10=10298,1,0))","v":0},{"$f":"VLOOKUP($A10, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A10,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A10=10298,SUMPRODUCT(N$8:N9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A10=10298,SUMPRODUCT(O$8:O9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A10,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":312239.2},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":341.05444075119158},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-3562.2994796278945},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-25085.984634822409},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-12121.825361699804},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-9508.8922344462044},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-46.003477676793409},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-18083.201386546993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-1617.6377453282039},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-24724.319774858202},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-7185.8631453222042},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-25217.163104575389},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-15850.3186126324},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-4530.7321572094952},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-5470.8350902481397},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4794.4496948384185},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":278.8961311407038},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":12847.695538589192},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":12334.5646547039},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":44496.342847608816},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":35837.879082660489},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":31952.249439545296},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":21738.074528202866},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":343.62984545079235},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-2368.5438585632},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":136.93744075119321},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-3605.2494796279061},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-25260.186634822414},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-12276.070361699807},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-9963.1252344462118},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-419.78247767679568},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-18468.574386546999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-1919.0257453282029},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-21809.227684986181},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-5819.0136003862062},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-25390.021104575397},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-16009.700612632398},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-4669.129157209507},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-5596.9030902481391},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4944.8786948384222},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":140.0321311407024},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":12707.64953858919},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":12191.005654703891},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":44348.914847608801},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":35698.890082660502},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":31843.994439545291},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":21481.818528202872},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":71.622845450780005},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-2468.4078585632087},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":72947.366999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":43838.636000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":67774.968999999997},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":48066.034999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":90634.141000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":64980.916000000005},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":88181.538},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":63754.737000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":69146.702999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":46573.909999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":72918.546000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":47197.572},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":72910.335000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":44315.387000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":91119.577999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":62207.37},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":114114.969},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":72334.581000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":131740.51500000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":88596.947999999989},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":117809.928},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":71226.315999999992},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":74727.641000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":47791.901000000005},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":72743.25},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":43795.685999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":67600.766999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":47911.789999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":90179.907999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":64607.137000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":87796.164999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":63453.349000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":68847.026000000013},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":46333.375},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":72745.687999999995},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":47038.19},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":72771.937999999995},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":44189.319000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":90969.14899999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":62068.506000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":113974.923},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":72191.021999999997},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":131593.087},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":88457.959000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":117701.673},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":70970.06},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":74455.633999999991},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":47692.036999999997},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":11.437810096153839},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.388077500000009},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":25.811647500000021},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":32.981360576923095},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":8.5982425000000546},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.2030721153846},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.656271634615365},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.187577500000032},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":59.785012019230805},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":64.71477777777784},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.4618515624999873},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":18.093884259259255},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.565582499999977},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":26.813230000000004},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":33.800737980769242},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.9449739583333496},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.345596153846174},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.777956730769233},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.649692500000015},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":60.30440625},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":54.611497596153924},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":9.6759150000000318},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":200.923},{"$f":"IF($E10=0,IF($C10=0, MAX(EN10 - ($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":2.9150899853557348},{"$f":"IF($E10=0,IF($C10=0, MAX(EO10 - ($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":2.166089985286817},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1764907.632},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1760085.48},{"$f":"SUM(S10:AP10)+(F10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1764910.5470899853},{"$f":"SUM(AQ10:BN10)+(G10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1760087.6460899853},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":36980.639999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":44185.439999999995},2.9150899853557348,2.166089985286817,{"$f":"($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL10","v":0},{"$f":"($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM10","v":0},0,0,0,0,0,0,0,0]
[10025,"Benton REA",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,Init!$V:$AA,4,FALSE),IF(A11=10298,1,0))","v":0},{"$f":"VLOOKUP($A11, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A11,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A11=10298,SUMPRODUCT(N$8:N10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.9300692267721562E-2},{"$f":"IF($A11=10298,SUMPRODUCT(O$8:O10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.9497058281231682E-2},0,0,0,0,{"$f":"+VLOOKUP($A11,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":82900.857000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2997.833938733198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":2099.940850509347},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-6793.525318486405},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2096.831681015301},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-4563.3736973156992},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-1.9155545247995178},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-6824.1569324044976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-651.40423434270269},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-8984.5831927977015},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-2140.7459163017011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-8849.7798041319002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-4693.180263521399},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-2833.4578110982475},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1178.2669619790249},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2116.2766432624012},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":424.9447665614498},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1921.9760546261969},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":2506.2941071766509},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":9392.4066117267976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":9197.5082713467491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":8823.6017244595532},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":6368.8502561629466},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":4036.1768563137957},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":3954.9205368847997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2914.8139387331939},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2164.0078505093497},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-6808.7153184864037},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-2111.8086810153},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-4684.7006973157004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-103.12655452479885},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-7024.270932404499},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-806.0992343427024},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-8049.129396005701},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-1696.2435179057011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-8929.8388041319013},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-4756.8492635213988},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-2885.8588110982491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1218.4059619790241},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2166.374643262403},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":382.7627665614491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1880.5850546261972},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":2466.3571071766492},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":9330.517611726802},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":9146.5812713467494},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":8830.1097244595476},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":6237.0372561629447},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":3904.6448563137965},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":3982.1035368848006},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":24556.542000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":16174.514999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":20779.313999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":15774.513999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25171.705000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":19306.273000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":24728.616000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18759.359},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":18888.171999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13821.932999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":20289.272000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":14027.383},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20160.815000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":13604.561},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26363.100000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":18813.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":31990.870999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":20321.864000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":35297.476999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":24863.052},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":34316.986000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":21063.200000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":26122.73},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":18848.865000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":24473.521999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":16238.582},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":20764.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":15759.537},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25050.378000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":19205.062000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":24528.502},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18604.664000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":18869.076999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13789.161},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":20209.213},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13963.714},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20108.414000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":13564.422},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26313.002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":18770.941999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":31949.48},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":20281.927},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":35235.588000000003},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":24812.125},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":34323.493999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20931.386999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":25991.198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":18876.048000000003},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.37071500000000412},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.840737499999989},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.7242115384615246},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":2.268570000000004},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.4097115384615222},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.7251634615384432},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":6.0508224999999953},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.76729567307693},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":18.338532407407399},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.213057291666658},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.8423287037036999},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.19569000000000614},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.931055000000001},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.992254807692305},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.13777864583334321},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.3891610576923057},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.6325913461538377},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.9412999999999982},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.703067307692308},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.054600961538469},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":8.0500049999999845},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":59.658999999999999},{"$f":"IF($E11=0,IF($C11=0, MAX(EN11 - ($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E11=0,IF($C11=0, MAX(EO11 - ($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0.72540212771855295},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":524044.65600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":522612.83999999997},{"$f":"SUM(S11:AP11)+(F11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":524044.24540212768},{"$f":"SUM(AQ11:BN11)+(G11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":522613.56540212769},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":40977.360000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":42731.28},-0.41059787233825773,0.72540212771855295,{"$f":"($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL11","v":0},{"$f":"($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM11","v":0},0,0,0,0,0,0,0,0]
[10027,"Big Bend Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,Init!$V:$AA,4,FALSE),IF(A12=10298,1,0))","v":0},{"$f":"VLOOKUP($A12, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A12,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A12=10298,SUMPRODUCT(N$8:N11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.7546328071379553E-2},{"$f":"IF($A12=10298,SUMPRODUCT(O$8:O11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.8032486845115531E-2},0,0,0,0,{"$f":"+VLOOKUP($A12,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":209669.54},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-575.29615028960325},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-57.834117841801344},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-14659.906414860801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-8442.0491075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-13867.9992484004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-7809.5349846656009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-15964.390742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-7957.6836280444004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-14654.441297304398},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-6759.5456119924002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-17385.561227386803},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-11150.181715880801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-5714.1670211489982},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-3439.9063472172984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":6129.7005556671975},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":7708.6136384194033},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":16776.977332306396},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":14326.845637833798},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":20060.1156094096},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":18904.453044390997},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":15929.462270192595},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":13286.042171411542},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":7880.7537693736012},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":7438.267430585598},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-727.51815028960482},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":8.3998821581990342},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-14697.479414860802},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-8480.6921075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-13905.712248400399},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-7857.8149846656015},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-16008.684742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-7999.3826280444009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-13990.061593080402},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-6519.0232598804014},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-17424.476227386804},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-11196.832715880799},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-5752.7660211489965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-3477.0963472172989},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":6084.0885556671965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":7668.2366384193992},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":16743.168332306395},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":14284.8576378338},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":20014.674609409594},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":18863.897044391},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":15995.507270192593},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":13134.008171411539},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":7736.4987693736002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":7506.7334305855984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":21538.058000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":14378.839999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":13622.306},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":9889.0769999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":16632.081000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":11995.4},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":16400.148000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":11952.465},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13935.403000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":9613.8090000000011},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12503.157999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":8052.0099999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":17871.685000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11723.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":35341.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":26569.870000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":47619.462},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":32600.760999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":46631.652000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":34973.027999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":42078.720999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":28358.437000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":30535.533000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":22715.392},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":21385.835999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":14445.073999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":13584.733},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":9850.4339999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":16594.368000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":11947.119999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":16355.854000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":11910.766},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":13620.675999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":9364.7780000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12464.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8005.3590000000004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":17833.086000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11686.053},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":35296.161},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":26529.492999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":47585.652999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":32558.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":46586.210999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":34932.472000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":42144.765999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":28206.402999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":30391.278000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":22783.858},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":11.454822115384616},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.3642350000000008},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.5027974999999927},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.0345673076923063},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":3.1104924999999923},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":7.5783317307692322},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":27.858218750000013},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.464814903846147},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.043344999999988},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.855682692307681},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":23.605553240740747},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":10.246382812500002},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.094749999999991},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.8281675000000064},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.9670799999999957},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.5110432692307683},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.8494895833333374},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.0418774038461578},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":28.32100480769229},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.944459134615386},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.4978675000000266},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":15.33491586538463},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":20.070466346153864},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.157804999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":61.194000000000003},{"$f":"IF($E12=0,IF($C12=0, MAX(EN12 - ($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.2184639278566465},{"$f":"IF($E12=0,IF($C12=0, MAX(EO12 - ($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.0104639277560636},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":537528.09600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":536059.44000000006},{"$f":"SUM(S12:AP12)+(F12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":537532.31446392788},{"$f":"SUM(AQ12:BN12)+(G12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":536063.45046392782},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":57948.048000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":61512.72},4.2184639278566465,4.0104639277560636,{"$f":"($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL12","v":0},{"$f":"($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM12","v":0},0,0,0,0,0,0,0,0]
[10029,"Blachly Lane Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,Init!$V:$AA,4,FALSE),IF(A13=10298,1,0))","v":0},{"$f":"VLOOKUP($A13, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A13,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A13=10298,SUMPRODUCT(N$8:N12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.9991768846503178E-2},{"$f":"IF($A13=10298,SUMPRODUCT(O$8:O12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.9973319709355131E-2},0,0,0,0,{"$f":"+VLOOKUP($A13,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1935.517574215999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":207.24584460299957},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-259.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-861.70830571400074},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":431.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-21.529277824000019},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":859.83486278999953},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-93.393244326000058},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":895.62227777400221},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":147.10051425399888},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":742.096732177999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-383.13791433200004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1834.854002914999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-15.512373604499771},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-945.90721891200064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1542.937481298999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1274.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1257.8449859230004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":125.09878058400045},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-727.2092329850002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":549.13831227899846},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-408.9937711458997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":582.84494464399813},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-522.4775453759994},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2140.7985742159981},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":5.6838446029987608},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-257.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-860.10330571400118},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":433.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-19.809277824000674},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":861.91486278999946},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-91.75324432600064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":842.5007947339991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":161.84777273399959},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":744.17673217799893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-381.50291433199982},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1836.9340029149989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-13.992373604500244},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-943.82721891200072},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1541.2974812989992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1272.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1256.2449859230005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":127.17878058400038},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-725.56923298500033},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":359.81831227899966},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-215.95377114590065},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":763.85294464399976},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-699.88454537600001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8301.3130000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4363.1469999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":7882.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4415.2929999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":9211.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5679.7390000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":10176.65},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5638.1630000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9125.8120000000017},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4860.5159999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9346.1949999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5144.6180000000004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":8624.5389999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4349.5199999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":7463.4039999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3886.6730000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":7604.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4002.6869999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":7774.2760000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":3898.4690000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":8076.753999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3929.9130000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7104.5009999999993},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3875.3650000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":8506.5939999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4161.5849999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":7884.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4416.8979999999992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":9213.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5681.4589999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":10178.73},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5639.8029999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":8790.8339999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4734.335},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9348.2749999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5146.2530000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":8626.6189999999988},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4351.0399999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":7465.4839999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3888.3130000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":7606.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4004.2869999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":7776.3560000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":3900.1089999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":7887.4340000000002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":4122.9529999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7285.5090000000009},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3697.9580000000001},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.22592067307692432},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641050000000021},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802674999999972},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.409899038461532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2104700000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000039},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615379},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.6208101851851886},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.2776953125000006},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.49481018518518738},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641049999999986},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802675000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.4098990384615355},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.1372031250000028},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000004},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615343},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3618221153846157},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.5702274999999979},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":17.616},{"$f":"IF($E13=0,IF($C13=0, MAX(EN13 - ($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E13=0,IF($C13=0, MAX(EO13 - ($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":154738.94399999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":154316.16},{"$f":"SUM(S13:AP13)+(F13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":154736.0317092936},{"$f":"SUM(AQ13:BN13)+(G13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":154315.31270929359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":35689.392},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":35548.080000000002},-2.9122907063865568,-0.84729070641333237,{"$f":"($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL13","v":0},{"$f":"($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM13","v":0},0,0,0,0,0,0,0,0]
[10044,"Canby, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,Init!$V:$AA,4,FALSE),IF(A14=10298,1,0))","v":0},{"$f":"VLOOKUP($A14, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A14,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A14=10298,SUMPRODUCT(N$8:N13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A14=10298,SUMPRODUCT(O$8:O13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A14,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1644.3476632891989},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":171.23088126985022},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.36141419839987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-683.76082771429992},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":923.52935465329938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":399.3203258911999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":652.56361186050162},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":25.12772521629995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":333.43884911130226},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-177.32910271269975},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-277.43942560889991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-880.89753828339963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1302.5289173542506},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-351.76976656977422},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1373.2289830544014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1796.9829514350486},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1613.4847896277988},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1267.1065642038511},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":1075.6955689708011},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-38.388970850749502},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1541.8062698860504},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":114.95209900729515},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":600.12498076780048},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-202.52818473119987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2025.4626632892005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-65.542118730149923},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-20.408414198400351},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-641.61682771429969},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":928.97335465329888},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":387.30632589120069},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":658.04161186050078},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":13.133725216300263},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":271.69054326329933},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-167.33375563670052},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-284.73542560889837},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-900.67753828339937},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1291.6339173542519},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-373.24476656977367},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1389.7929830543999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1824.5249514350489},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1625.2667896277999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1290.49856420385},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":1070.2385689708008},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-59.791970850748839},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1230.1922698860508},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":400.76109900729625},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":852.28598076779963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-492.97218473119938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8983.39},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4962.5150000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":9260.0190000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":5400.0249999999996},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":11045.982},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6972.2379999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":11393.798000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6632.9639999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9821.9170000000013},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":5256.7060000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9642.1129999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5491.98},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":9130.268},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4680.6189999999997},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8321.7559999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":4462.7440000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":8622.6060000000016},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4797.6919999999991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":9894.3320000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":5294.4949999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10220.296},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":5117.2209999999995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":8118.8570000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":4867.6869999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":9364.505000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4725.7420000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":9365.9719999999998},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":5442.1689999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":11051.425999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6960.2240000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":11399.276},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6620.97},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":9435.2199999999993},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":5104.2269999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9634.8170000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5472.2},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":9119.3730000000014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4659.1440000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8305.1920000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":4435.2020000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":8610.8240000000005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4774.3},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":9888.875},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":5273.0920000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":9908.6820000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":5403.0300000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":8371.018},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":4577.2430000000004},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.0829525000000011},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.3260450000000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.8972074999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.716843750000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.7417788461538457},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1044849999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8525480769230747},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.5289074074074094},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1451432291666634},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0.98406999999999911},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.1854350000000053},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.756114583333332},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.5993822115384653},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.6375961538461503},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.0669399999999953},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8046658653846208},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.3140528846153821},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.2904550000000015},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":20.309000000000001},{"$f":"IF($E14=0,IF($C14=0, MAX(EN14 - ($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E14=0,IF($C14=0, MAX(EO14 - ($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":178394.25600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":177906.84},{"$f":"SUM(S14:AP14)+(F14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":178392.2208177353},{"$f":"SUM(AQ14:BN14)+(G14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":177902.72381773533},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31112.928},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32771.160000000003},-2.0351822647207882,-4.1161822646681685,{"$f":"($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL14","v":0},{"$f":"($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM14","v":0},0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,Init!$V:$AA,4,FALSE),IF(A15=10298,1,0))","v":0},{"$f":"VLOOKUP($A15, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A15,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A15=10298,SUMPRODUCT(N$8:N14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.6929359445822298E-2},{"$f":"IF($A15=10298,SUMPRODUCT(O$8:O14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.7967282012437245E-2},0,0,0,0,{"$f":"+VLOOKUP($A15,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":41085.457000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2068.812266428391},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-1208.1791350665517},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-4618.8766055968081},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2261.1551638911005},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":10249.408207894092},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7596.0854513823979},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":4596.1738374084962},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":6030.4217061450945},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-1261.076245439901},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1685.8301089121014},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-873.48767335530283},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-1494.5102056418},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":3927.1274335522503},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1556.4953838948277},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-8094.6498163088036},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-4497.1201156138522},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-8946.5078472806017},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-5680.4852590514529},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":813.22221559159516},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":1648.0237202672506},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":2005.610663640844},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":1069.1971568902154},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1743.3412129394019},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-2567.708514062404},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":1818.7192664283939},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-1038.4151350665525},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-4613.9306055968045},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-2316.3021638911014},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":10255.120207894099},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":7510.1024513823977},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":4579.000837408501},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":5967.3317061450944},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-627.67556613590568},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1813.9919485641003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-873.80867335529911},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-1573.2272056418005},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":3929.7434335522521},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1504.8993838948263},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-8110.263816308805},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-4561.8371156138528},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-8916.9728472805946},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-5758.97125905145},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":807.31521559159592},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":1573.6427202672494},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":2261.1496636408483},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":733.34915689021727},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1971.5082129393995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-2388.4845140624057},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":31646.788999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":18101.763999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":33210.328999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":22257.858},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":51045.148999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":34086.409},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47885.742999999995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32661.474999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":36979.606},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":23586.203000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":39104.519999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":24189.607},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":35474.661},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":21838.144},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":30978.300999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":20730.974999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":32307.219999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":18762.004999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":36354.292999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":23140.735000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":36981.858999999997},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":21229.455999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":28558.825000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":17866.388999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":31396.696},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":18271.527999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":33215.275000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":22202.710999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":51050.861000000004},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":34000.425999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":47868.57},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":32598.384999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":36303.390999999996},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":23059.557000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":39104.199000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":24110.89},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":35477.277000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":21786.547999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":30962.686999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":20666.257999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":32336.755000000005},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":18683.519},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":36348.385999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":23066.353999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":37237.398000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20893.608},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":28330.658000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":18045.612999999998},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":5.8629879807692475},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":45.219177500000015},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":39.088127500000027},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":25.04804086538465},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.229984999999999},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":16.982749999999996},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.570372596153874},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.412930288461553},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.064950000000039},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.187872596153852},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.23384490740743},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":23.668059895833352},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":10.68546296296293},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":46.632812499999986},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":40.498847499999968},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":26.514322115384616},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.563919270833324},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.408521634615354},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":19.989084134615396},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.876463942307694},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":31.416112499999997},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.628072115384612},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":27.752024038461542},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.63835499999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":81.850999999999999},{"$f":"IF($E15=0,IF($C15=0, MAX(EN15 - ($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E15=0,IF($C15=0, MAX(EO15 - ($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":2.7932956556323916},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":718979.18400000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":717014.76},{"$f":"SUM(S15:AP15)+(F15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":718978.31829565554},{"$f":"SUM(AQ15:BN15)+(G15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":717017.55329565564},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":131953.24799999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":143042.04},-0.86570434446912259,2.7932956556323916,{"$f":"($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL15","v":0},{"$f":"($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM15","v":0},0,0,0,0,0,0,0,0]
[10055,"Albion, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,Init!$V:$AA,4,FALSE),IF(A17=10298,1,0))","v":0},{"$f":"VLOOKUP($A17, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A17,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A17=10298,SUMPRODUCT(N$8:N16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A17=10298,SUMPRODUCT(O$8:O16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A17,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":10.888600405599988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":15.792671207300003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-13.01759797119999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":12.374323842599992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":55.213090059400002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":80.161949241600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":41.510678989000013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":66.714153193400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":23.630228303400003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":44.854431471400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-12.226518860199974},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":14.722233498800009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3556091265000134},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":8.4871742190500186},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-61.583653379200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-32.870631380899979},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-74.743439100399996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-39.379838019299996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-26.632559725599975},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-18.372633563499988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-29.37527550110002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-22.929489623689989},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-33.491580379600009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-18.464648361599998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":17.204089212799971},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":10.320943152400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-12.364700505600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":12.797499568799992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":55.917187207199987},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":80.619147980800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":42.257817332000002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":67.173780799200003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":22.302591447200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":44.410593847200005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.536535037600004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":15.165517854400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2.9000906820000125},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":8.8372169114000059},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-60.909290009599999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-32.43521754919999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-74.031437515199997},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-38.957983008400006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-26.019153372799991},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-18.001689037999995},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-33.482617466800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-17.871542007719981},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-28.577592724800013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-22.502974540800011},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":152.29400000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":108.10899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":206.45},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":149.55500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":137.83799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":73.451999999999998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":111.376},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":79.225999999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":158.09899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":102.304},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":198.22399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":145.614},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":133.12700000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":78.162000000000006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":115.767},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":74.834999999999994},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.6908653846153816E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8875000000000122E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.7930555555555578E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.7030092592592645E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8791666666666798E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.6983173076923059E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF($E17=0,IF($C17=0, MAX(EN17 - ($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E17=0,IF($C17=0, MAX(EO17 - ($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":3434.5440000000003},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":3416.4},{"$f":"SUM(S17:AP17)+(F17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":3430.8880157557596},{"$f":"SUM(AQ17:BN17)+(G17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":3418.7200156988802},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-3.6559842442406989,2.32001569888007,{"$f":"($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL17","v":61.487999999999829},{"$f":"($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM17","v":70.079999999999927},0,-2.32001569888007,3.6559842442406989,0,0,0,3.6559842442406989,-2.32001569888007]
[10068,"Chewelah, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,Init!$V:$AA,4,FALSE),IF(A26=10298,1,0))","v":0},{"$f":"VLOOKUP($A26, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A26,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A26=10298,SUMPRODUCT(N$8:N25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A26=10298,SUMPRODUCT(O$8:O25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A26,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":167.49023474439991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":35.94494202394992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":17.036575171199956},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":36.987740869899994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":220.43554260309998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":200.51265115839999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":147.75048857350021},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":186.22090984409988},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":114.36747160910022},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":134.22001044110004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1.3741152522998163},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-16.008216923799978},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":66.135182654749997},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":10.218772809075062},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-307.48679642080003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-211.71439650034995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-326.44283037459991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-210.12012196195008},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-40.191042924399881},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-15.683450280249986},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-32.98542024264998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-40.813468314434999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-62.147457645400095},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-75.734107038399998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":168.25596795519994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":36.444849941599955},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":18.015921369599937},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":37.622504459199945},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":221.49168832480018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":201.19844926719998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":148.87119608800003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":186.91035125279996},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":110.04080848479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":126.38565008479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-0.33913951839986112},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-15.343290390399943},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":66.951904988000024},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":10.743836847600051},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-306.47525136640013},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-211.06127575279993},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-325.37482799679992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-209.48733944560001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-39.270933395200018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-15.127033491999896},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-32.079933191200098},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-40.291546890479935},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-61.362976163200074},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-75.205096307199938},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1292.796},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":809.10400000000004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1247.1559999999999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":780.54100000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29600999999999988},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.73537499999999989},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.26008593749999998},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28019791666666682},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.64235096153846127},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.35088249999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.77},{"$f":"IF($E26=0,IF($C26=0, MAX(EN26 - ($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E26=0,IF($C26=0, MAX(EO26 - ($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":22153.248},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":22075.200000000001},{"$f":"SUM(S26:AP26)+(F26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":22152.745101559238},{"$f":"SUM(AQ26:BN26)+(G26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":22078.542101473919},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.50289844076178269,3.3421014739178645,{"$f":"($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL26","v":2178.4320000000007},{"$f":"($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM26","v":2190},0,-3.3421014739178645,0.50289844076178269,0,0,0,0.50289844076178269,-3.3421014739178645]
[10081,"Milton-Freewater, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,Init!$V:$AA,4,FALSE),IF(A35=10298,1,0))","v":0},{"$f":"VLOOKUP($A35, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A35,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.2902E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.2899000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.2902E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.2899000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A35=10298,SUMPRODUCT(N$8:N34,$C$8:$C34)/SUM($C$8:$C34),IF(ModelMode=\"Actuals\",VLOOKUP($A35,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A35=10298,SUMPRODUCT(O$8:O34,$C$8:$C34)/SUM($C$8:$C34),IF(ModelMode=\"Actuals\",VLOOKUP($A35,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A35,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":173.58670475279951},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-172.31831784010001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-40.74555058560054},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.85560971619998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1081.3072995421999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1122.1719334207996},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":984.43954930700056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":812.18531498420043},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":352.54331691420066},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":411.55949249820014},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-210.51563959260056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-39.105377975599822},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":428.41448546950005},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-50.697408349849866},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1073.5770972896007},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1122.2216282967001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1608.7902261251993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1305.9386753159001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":400.19661808720002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-282.77313400049979},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":582.96102073069915},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-279.71307062246979},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":81.707638885199685},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-138.60181798080021},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":322.12943796359923},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-317.59440992245027},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-44.76620438720056},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.22084612690014},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1079.3634452638998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1122.8577315295997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":981.56025682149993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":812.87475639290005},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":298.15586789389999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":411.8217391938997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-215.48066385870061},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-38.440451442200356},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":432.23120780274985},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-50.172344311325105},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1061.5655522352008},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1121.5685075491501},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1590.7222237473998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1305.3058927995503},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":405.11672761639966},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-282.21671721224993},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":419.58450778215001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-103.90814919851528},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":246.43012036739992},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-292.01080724960002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":3466.75},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1977.6190000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4171.0959999999995},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":2623.0509999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":5623.4380000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":4071.5609999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":5804.2290000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":3777.2430000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4610.1980000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":2849.9110000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4240.57},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":2820.5219999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":3940.8649999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":2207.4279999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":3276.741},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1686.6329999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2984.3320000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1415.4479999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":4357.2809999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":2110.19},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":4477.1589999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1964.8969999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":3455.5010000000002},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":2136.4969999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":3614.527},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1831.8429999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4166.0959999999995},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":2623.0509999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":5620.4380000000001},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":4071.5609999999997},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":5800.2290000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":3777.2430000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4409.0439999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":2776.7179999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4234.57},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":2820.5219999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":3943.8649999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":2207.4279999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":3287.741},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1686.6329999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":3001.3320000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1415.4479999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":4361.2809999999999},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":2110.19},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":4312.8770000000004},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":2140.1799999999998},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":3619.4390000000003},{"$f":"IF($C35=1,0,IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($A35&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E35=0),VLOOKUP($A35&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1982.5590000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.5114049999999999},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.5746610576923068},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.83950499999999728},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.1468990384615392},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":1.470189903846153},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.2686700000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.107920673076924},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.0023726851851862},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.91959114583333346},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.5114049999999999},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.5746610576923068},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.87009374999999878},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.1468990384615392},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":1.470189903846153},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":3.2686700000000002},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.107920673076924},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":2.0387379807692305},{"$f":"IF($C35=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A35,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E35=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A35,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP35/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ35/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO35:$DJ35,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A35,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E35=1,ModelMode=\"Forecast\"),0))))","v":0.87740250000000053},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":10.455},{"$f":"IF($E35=0,IF($C35=0, MAX(EN35 - ($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C35=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E35=0,IF($C35=0, MAX(EO35 - ($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C35=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":80048.59199999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":79812.36},{"$f":"SUM(S35:AP35)+(F35*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":80049.160366932876},{"$f":"SUM(AQ35:BN35)+(G35*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":79814.815366847542},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A35,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0.56836693288641982,2.4553668475418817,{"$f":"($EI35*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL35","v":11788.128000000012},{"$f":"($EI35*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM35","v":11773.440000000002},-0.56836693288641982,-2.4553668475418817,0,0,0,0,-0.56836693288641982,-2.4553668475418817]
[10101,"Clallam County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,Init!$V:$AA,4,FALSE),IF(A45=10298,1,0))","v":0},{"$f":"VLOOKUP($A45, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A45,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A45=10298,SUMPRODUCT(N$8:N44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.0953596043562893E-2},{"$f":"IF($A45=10298,SUMPRODUCT(O$8:O44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.0949650128899876E-2},0,0,0,0,{"$f":"+VLOOKUP($A45,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":5100.3821297067989},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1247.3738226356509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":4504.0537476064055},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3957.9821795053031},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":9687.1606511256978},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7124.3286543648028},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":7613.4120872545027},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":7496.8066972527013},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":8243.5843572077065},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":7568.0322839116998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":3938.9406434019111},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1986.5879081413987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2939.2284053232506},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1490.4393617615278},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-9629.3800068176024},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5595.2963013464469},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-14106.3983130862},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-8370.5929041216496},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-9763.9697981667996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-4922.9959456217493},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-8182.601918974553},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-4900.026770081442},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-3871.8870998538005},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3551.2360247247998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5077.3991297067987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1271.0398226356519},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":4503.9647476064056},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3958.2321795052994},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":9686.2956511256998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":7124.212654364801},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":7612.8140872545046},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":7496.6866972526987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":8341.1294268156998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":7458.2048187156979},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":3939.1206434019041},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1987.0889081414025},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2940.2834053232509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1491.3533617615285},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-9628.5700068176011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5594.459301346451},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-14105.279313086197},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-8369.4369041216505},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-9763.0367981668023},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-4922.0399456217474},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-8158.3069189745547},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-4922.0597700814415},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-3894.2040998537996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3527.0900247247992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":32574.124},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":19183.57},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":39642.016000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":26732.665000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":47580.612999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":31730.079000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47823.277000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32233.275000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":43763.75},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":27910.37},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":41072.835000000006},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":25843.486999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":32242.408999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":20329.212},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26663.844999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":17838.023000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":24212.458999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":14333.011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":23248.639999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":15040.681999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":24305.367999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":13825.992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":24274.524000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":15429.14},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":32551.141},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":19207.236000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":39641.927000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":26732.914999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":47579.748},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":31729.963},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":47822.679000000004},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":32233.154999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":42644.847999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":27192.319},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":41073.014999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":25843.988000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":32243.463999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":20330.126},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26664.654999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":17838.859999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":24213.578000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":14334.166999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":23249.572999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":15041.638000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":24329.662999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":13803.959000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":24252.207000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":15453.286},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.583467499999998},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.449199519230788},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.685625000000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":12.757223557692299},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":19.184209134615401},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":16.45721875000001},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.661852500000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":7.7808461538461486},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.7405740740740754},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.860093749999983},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0.2181824999999975},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.631630000000015},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.495637019230799},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.084708333333353},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.801790865384646},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":20.143673076923093},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":17.416271634615399},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.5270550000000043},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.6566033653846119},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.3972331730769199},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.383482500000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":76.028000000000006},{"$f":"IF($E45=0,IF($C45=0, MAX(EN45 - ($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":3.4170611962908879},{"$f":"IF($E45=0,IF($C45=0, MAX(EO45 - ($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":2.8330611962592229},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":667829.95200000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":666005.28},{"$f":"SUM(S45:AP45)+(F45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":667833.36906119634},{"$f":"SUM(AQ45:BN45)+(G45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":666008.11306119629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":12736.8},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":12649.439999999999},3.4170611962908879,2.8330611962592229,{"$f":"($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL45","v":0},{"$f":"($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM45","v":0},0,0,0,0,0,0,0,0]
[10118,"Consumers Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,Init!$V:$AA,4,FALSE),IF(A54=10298,1,0))","v":0},{"$f":"VLOOKUP($A54, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A54,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A54=10298,SUMPRODUCT(N$8:N53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0042146516617762E-2},{"$f":"IF($A54=10298,SUMPRODUCT(O$8:O53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0594320620046419E-2},0,0,0,0,{"$f":"+VLOOKUP($A54,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2733.7271300131979},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":413.95310699934998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":826.95959095359649},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":17.215008364699315},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3022.9390659042983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":2609.1149635551992},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":2478.5246632954986},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2075.1570630772985},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":2992.2536476222995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1898.3519625182998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":59.912039608097984},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-455.3811430814003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2383.0525883517512},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":64.083692285976213},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4431.1122842223995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-3720.42229960855},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6157.0472518938004},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3607.6602849133506},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-412.75149555319877},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-1010.6099262032494},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":695.15626402954513},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-990.27134573405419},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-525.35436116619894},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-957.20263719520153},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3417.8391300131989},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-304.90889300064919},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":850.89059095359698},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":7.8410083646977},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3075.9270659042995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":2619.5769635551987},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":2532.901663295499},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":2087.7800630773017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3004.8070412142988},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":2016.3626593142981},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":79.967039608098275},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-466.75214308139948},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2386.2305883517511},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":42.752692285977901},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4447.3852842224005},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-3757.9382996085496},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6173.4322518938025},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3645.4982849133503},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-414.0884955531983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1043.3759262032509},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":5.753264029550337},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-334.62934573405619},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":86.700638833797711},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1621.4136371952009},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19238.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":11189.135},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":21936.113999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":13699.121000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25787.455999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":17391.036},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":26634.628000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":16935.607},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":24331.017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":14119.025000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":22368.124},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13876.666999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19986.958000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11381.489},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":17372.067000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10357.16},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":16863.031999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":10031.545},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":19419.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10982.583000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":20212.325999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":10259.397000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":16383.621000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10445.270999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":19922.708000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":10470.273000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":21960.044999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":13689.746999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25840.444},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":17401.498},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":26689.005000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":16948.230000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":23612.789000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13871.644999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":22388.179},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13865.296},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19990.136000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11360.158000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":17355.794000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":10319.644},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":16846.646999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9993.7070000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":19418.259000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10949.816999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":19522.923000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":10915.038999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":16995.675999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":9781.06},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":1.9731634615384621},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.576714999999993},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7833600000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.389432692307679},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.96645749999999708},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.6148173076923058},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.3740048076923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.67020432692307},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.1154200000000003},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.4932596153846092},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.8306342592592557},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.2219036458333292},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":2.2366759259259226},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.7398875000000089},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.9688900000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.595718749999989},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.58061197916666174},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.793608173076926},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.5473653846153894},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.8003221153846098},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.2183825000000112},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.6044735576923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7948774038461508},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.4538100000000043},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.673999999999999},{"$f":"IF($E54=0,IF($C54=0, MAX(EN54 - ($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":1.1568390157190152},{"$f":"IF($E54=0,IF($C54=0, MAX(EO54 - ($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":4.4808390156831592},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":401200.41599999997},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":400104.24},{"$f":"SUM(S54:AP54)+(F54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":401201.57283901569},{"$f":"SUM(AQ54:BN54)+(G54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":400108.72083901567},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31121.712},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":34435.56},1.1568390157190152,4.4808390156831592,{"$f":"($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL54","v":0},{"$f":"($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM54","v":0},0,0,0,0,0,0,0,0]
[10170,"Eugene Water & Electric Board",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,Init!$V:$AA,4,FALSE),IF(A63=10298,1,0))","v":0},{"$f":"VLOOKUP($A63, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A63,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.26136E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.30627E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.26136E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.30627E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A63=10298,SUMPRODUCT(N$8:N62,$C$8:$C62)/SUM($C$8:$C62),IF(ModelMode=\"Actuals\",VLOOKUP($A63,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A63=10298,SUMPRODUCT(O$8:O62,$C$8:$C62)/SUM($C$8:$C62),IF(ModelMode=\"Actuals\",VLOOKUP($A63,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A63,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":17602.853187510394},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":6805.4874564331985},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-3538.2429204608197},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-3149.5013199816021},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":8096.2673025495897},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":11665.010996134413},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":5864.4726836760092},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":7587.2585774055915},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":6314.2024006456049},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":6646.6314699576033},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":773.69901626319916},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":660.49470101921179},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":12099.455707726011},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":809.56824387019878},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-29410.687953932807},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-24395.468707655593},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-34056.035495393589},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-18914.417917441206},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":2291.6568616095901},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":871.09011576599733},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":12389.683662767595},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":4044.6281590040453},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":4665.3321070735983},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":4277.857389785604},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":21655.16757094278},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2820.7893037111571},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-3851.3551794656232},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-3330.7734131636971},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":7336.2491571646824},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":11233.4102272608},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":5176.867534469493},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":7214.9537885816972},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":9311.0939391546999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":9303.4348440546964},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":358.32434261489834},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":416.1466805194068},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":12041.065374850747},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":720.43837819827604},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-29788.688900369598},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-24649.659466737947},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-34572.257054960195},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-19155.599344417154},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":2143.4318963971891},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":803.74318375575967},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":8050.9585467469442},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":8152.7567873434164},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":8306.885328220189},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":309.35032517919171},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":100847.242},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":61151.476999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":102928.44099999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":65856.918000000005},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":122911.98099999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":86219.49500000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":127698.82800000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":82537.812999999995},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":113938.94799999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":68283.138000000006},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":113287.981},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":72945.988000000012},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":100886.974},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":57890.329999999994},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":80556.398000000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":46606.594000000005},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":82048.63900000001},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":49876.635000000002},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":102318.60399999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":61360.271999999997},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":110826.992},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":60783.75},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":89947.883000000002},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":61787.672000000006},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":106045.859},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":57915.141000000003},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":104081.40999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":66625.887000000002},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":123733.01299999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":86814.534},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":128688.92199999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":83197.601999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":114681.325},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":69920.425000000003},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":114421.965},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":73697.035000000003},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":102051.21699999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":58587.220999999998},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":81692.680000000008},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":47330.125000000007},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":83131.217000000004},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":50582.728999999999},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":103547.783},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":62125.881000000008},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":107843.781},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":65673.195000000007},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":94763.804999999993},{"$f":"IF($C63=1,0,IF(AND(ModelMode=\"Actuals\",$E63=1),VLOOKUP($A63&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E63=0),VLOOKUP($A63&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A63,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":58611.093999999997},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":25.740397500000029},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":63.412047500000085},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":9.653567307692299},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":32.364180288461512},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":25.063197115384639},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":10.960331730769212},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":27.833402499999977},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":7.7606634615384564},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":34.968481481481547},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":24.835975000000019},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":63.762967500000059},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":9.526129807692314},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":31.692045673076962},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":24.152132211538515},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":9.8654807692307713},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":26.792957499999943},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":6.5405024038461761},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":34.036045673076956},{"$f":"IF($C63=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A63,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E63=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A63,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP63/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ63/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A63,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO63:$DJ63,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A63,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E63=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":251.09700000000001},{"$f":"IF($E63=0,IF($C63=0, MAX(EN63 - ($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C63=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E63=0,IF($C63=0, MAX(EO63 - ($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C63=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":2023499.808},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":2045757.8399999999},{"$f":"SUM(S63:AP63)+(F63*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":2023499.0022753079},{"$f":"SUM(AQ63:BN63)+(G63*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":2045763.8554030317},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A63,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A63,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.80572469206526875,6.0154030318371952,{"$f":"($EI63*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL63","v":182136.24},{"$f":"($EI63*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM63","v":153851.88000000035},0,-6.0154030318371952,0.80572469206526875,0,0,0,0.80572469206526875,-6.0154030318371952]
[10191,"Grays Harbor PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,Init!$V:$AA,4,FALSE),IF(A72=10298,1,0))","v":0},{"$f":"VLOOKUP($A72, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A72,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.84531E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.8390799999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.84531E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.8390799999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A72=10298,SUMPRODUCT(N$8:N71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A72,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A72=10298,SUMPRODUCT(O$8:O71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A72,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A72,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":8913.7649592883899},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":6964.7353493759474},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":774.16288768319646},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3344.5150342939014},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3218.9686096590958},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":8869.0637283424003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":5413.8992139335023},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":8529.4711370600999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":3322.4870452251052},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":6965.8331603771003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1896.7063841002964},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":2032.823288388201},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":7776.328041014749},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":4710.0849689810784},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-11945.102477828805},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-6161.6868887163509},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-19505.162259270604},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-7157.5655081939512},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-8781.1888442683994},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2314.8981175202462},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-6143.7943637066492},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-2411.9277612800324},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-4514.0694639494031},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-0.33741302240014193},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":11135.024222731197},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":4750.268560274606},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":770.23644821759808},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3332.3112730052017},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3064.5368711987976},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":8731.6301356032054},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":5293.2188077780011},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":8430.5121362667996},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3209.8897171588033},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":7175.2345167588064},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1894.0614233603919},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":2023.3553651576003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":7747.1180455530048},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":4692.2992676481044},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-11864.7492881984},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-6113.8054801417966},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-19414.756765480794},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-7116.5176722985962},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-8721.8397653711945},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-2287.2628978270004},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-7968.6658860221942},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-514.7730789053785},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2612.6938094792058},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1845.655517843199},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":56014.27},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":37714.237999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":61014.074000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":42389.035000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":68182.843999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":51052.733999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":74348.991999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":50937.241999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":64217.641000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":41840.383000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":61764.995999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":42932.675999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":58013.190999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":37006.949000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":50275.370999999999},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":34011.987999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":46188.02},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":31765.098000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":47815.055},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":31910.484},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":49553.016000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":29691.633000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":43739.648000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":32539.289000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":58076.512000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":35395.957000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":60806.77},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":42245.012000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":67809.085999999996},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":50772.883000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":73995.577999999994},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":50695.108999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":61821.038999999997},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":40892.836000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":61552.711000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":42785.125},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":57814.375},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":36880.125},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":50145.66},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":33924.237999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":46056.637000000002},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":31674.738000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":47683.328000000001},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":31822.57},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":47540.105000000003},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":31480.401999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":45478.112999999998},{"$f":"IF($C72=1,0,IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($A72&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E72=0),VLOOKUP($A72&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":30584.113000000001},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":2.1863125000000139},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.581815000000006},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":24.057889999999986},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":17.086461538461549},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":11.193897499999991},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":21.582451923076945},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.5892139423077083},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.0707427884615583},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.292950000000005},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.705963942307676},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.745944444444419},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.566666666666663},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":1.9286296296296257},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.40907500000003},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":23.800285000000002},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":16.857014423076919},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":18.870710937500007},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":21.405752403846151},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":7.448137019230785},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.995548076923086},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.240407499999989},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":6.6796153846153743},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.808901442307686},{"$f":"IF($C72=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A72,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E72=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A72,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP72/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ72/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO72:$DJ72,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A72,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E72=1,ModelMode=\"Forecast\"),0))))","v":10.382717499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":131.21700000000001},{"$f":"IF($E72=0,IF($C72=0, MAX(EN72 - ($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C72=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E72=0,IF($C72=0, MAX(EO72 - ($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C72=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1144915.344},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1137932.76},{"$f":"SUM(S72:AP72)+(F72*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1144918.8722480615},{"$f":"SUM(AQ72:BN72)+(G72*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1137933.0272303435},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A72,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},3.5282480614259839,0.26723034353926778,{"$f":"($EI72*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL72","v":7694.7839999999851},{"$f":"($EI72*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM72","v":11528.160000000149},-3.5282480614259839,-0.26723034353926778,0,0,0,0,-3.5282480614259839,-0.26723034353926778]
[10204,"Idaho Falls Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,Init!$V:$AA,4,FALSE),IF(A76=10298,1,0))","v":0},{"$f":"VLOOKUP($A76, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A76,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.1263199999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A76=10298,SUMPRODUCT(N$8:N75,$C$8:$C75)/SUM($C$8:$C75),IF(ModelMode=\"Actuals\",VLOOKUP($A76,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A76=10298,SUMPRODUCT(O$8:O75,$C$8:$C75)/SUM($C$8:$C75),IF(ModelMode=\"Actuals\",VLOOKUP($A76,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A76,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":5527.2163337248021},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-42.56086025159675},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-2297.8536727296014},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-1609.7111966791999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1949.4530244952039},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":435.75280321280661},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-251.39692438799102},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2520.7227517672036},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":188.50741564720374},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1322.0252553912032},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-760.12395354159526},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-3398.4987699695957},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1868.8957204620056},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1156.7772623825949},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2964.9815223936021},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2463.2993460171965},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-2380.3262721231949},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3565.5387938444001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":4854.7568357152049},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":1886.7531019419985},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":3736.4381403611987},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-312.79494096651615},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":275.84723228320581},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3360.6428921728002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5167.5693337247976},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":175.48013974840433},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-2348.2606727296006},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-1715.380196679198},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1914.7370244952035},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":312.52680321280423},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-221.4649243879976},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":2479.3797517672028},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":1514.454898335207},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1864.0059967352026},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-778.95395354158973},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-3509.8867699695984},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1801.8937204620051},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1274.1252623825967},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3067.3665223936041},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2619.0533460171973},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-2426.3472721232029},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3730.5587938444005},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":4846.4388357152056},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":1766.9161019419989},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":3966.4051403611957},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-737.04394096651959},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-167.34276771679652},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3215.6268921728006},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":34275.904000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":18725.982},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":34470.720000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":22221.852999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":41601.387999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":26183.357000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":41824.446000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":28405.111000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":37357.021000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":22608.369000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":38097.004999999997},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":21565.503000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":32531.919000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":18556.227000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":35012.466},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":22057.466},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":37716.755000000005},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":20191.648000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":39399.349000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":22776.864999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":37732.044000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":19282.223000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":29728.420000000006},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":16500.536},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":33916.256999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":18944.023000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":34420.313000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":22116.184000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":41566.671999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":26060.131000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":41854.377999999997},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":28363.768000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":37410.071000000004},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":22513.901000000002},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":38078.175000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":21454.114999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":32464.917000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":18438.879000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":34910.080999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":21901.712},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":37670.733999999997},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":20026.628000000001},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":39391.031000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":22657.027999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":37962.010999999999},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":18857.973999999998},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":29285.230000000003},{"$f":"IF($C76=1,0,IF(AND(ModelMode=\"Actuals\",$E76=1),VLOOKUP($A76&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E76=0),VLOOKUP($A76&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A76,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":16645.552},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0.73111538461537862},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0.79469711538456522},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":5.9940721153846113},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":4.799612499999995},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":12.025911057692298},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":12.824657407407415},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":3.1214479166666536},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":3.0179050925925992},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":5.7631899038461682},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":4.4386650000000145},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":11.570906249999993},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":8.4356274038461692},{"$f":"IF($C76=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A76,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E76=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A76,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP76/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ76/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A76,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO76:$DJ76,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A76,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E76=1,ModelMode=\"Forecast\"),0))))","v":6.8439249999999987},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":79.555999999999997},{"$f":"IF($E76=0,IF($C76=0, MAX(EN76 - ($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C76=0,1,0)),0),0), 0)","v":2.6762032541446388},{"$f":"IF($E76=0,IF($C76=0, MAX(EO76 - ($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C76=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":698819.90399999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":696910.55999999994},{"$f":"SUM(S76:AP76)+(F76*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":698822.58020325413},{"$f":"SUM(AQ76:BN76)+(G76*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":696909.76820325409},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":29198.016},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A76,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A76,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":41259.599999999999},2.6762032541446388,-0.79179674584884197,{"$f":"($EI76*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL76","v":0},{"$f":"($EI76*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM76","v":0},0,0,0,0,0,0,0,0]
[10237,"Lewis County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,Init!$V:$AA,4,FALSE),IF(A83=10298,1,0))","v":0},{"$f":"VLOOKUP($A83, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A83,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.61017E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A83=10298,SUMPRODUCT(N$8:N82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.1198431400133651E-2},{"$f":"IF($A83=10298,SUMPRODUCT(O$8:O82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.1638061407519434E-2},0,0,0,0,{"$f":"+VLOOKUP($A83,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":7499.2058655387955},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":4979.4286079166523},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1328.5313907423915},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":2401.2070472272972},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":7354.0677763436979},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":9989.0233051168034},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":6602.3247125844937},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":8596.6108984507009},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":7352.2983551057041},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":8222.7826267697019},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1.2265817920997506},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1969.8804571773944},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":5767.1886890282476},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2988.9929029400264},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-11152.233341441606},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-7536.3164694194456},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-18612.2356220742},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-9012.2551450426545},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-9156.3753543988059},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-4885.9073312167493},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-5408.8518544415492},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-3558.6766403207403},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-4079.075606465798},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1651.9383018768021},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":9332.003865538798},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":3163.2816079166514},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1435.8313907423944},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":2425.125047227295},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":7557.4117763436952},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":10087.894305116803},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":6814.9417125845066},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":8699.6928984507031},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":6972.4423026337026},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":8144.4201005336981},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":106.62441820790264},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1999.5444571773987},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":5822.2156890282495},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":2982.6049029400274},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-11153.362341441607},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-7596.8244694194473},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-18640.579622074198},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-9090.0501450426527},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-9188.8393543988059},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-4973.2953312167483},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-6935.5958544415553},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-2132.2646403207436},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2615.2106064658001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3219.7753018768017},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":48597.894},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":31810.653000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":53892.326999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":36470.449999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":64039.873},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":46797.408000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":66753.311999999991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":45600.54},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":60487.841999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":38653.417000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":55548.335999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":37658.038999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":49602.581999999995},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":31170.404999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":43139.75},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":27518.198},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":38709.943999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":24950.659},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":40228.049999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":24978.28},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":43190.751000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":24454.064000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":38025.876000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":26741.302},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":50430.692000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":29994.506000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":53999.627},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":36494.367999999995},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":64243.216999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":46896.279000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":66965.929000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":45703.622000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":58288.271000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":37665.197},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":55656.186999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":37687.703000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":49657.608999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":31164.017},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":43138.620999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":27457.69},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":38681.599999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":24872.864000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":40195.585999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":24890.892},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":41664.006999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":25880.475999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":39489.741000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":25173.465},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":7.7598894230769275},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":5.0416825000000074},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":22.132317499999999},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":42.460894999999994},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":24.84663461538463},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":4.7217355769230949},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":9.6846400000000159},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":15.765764423076945},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":42.802780092592585},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":1.5089479166666564},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":6.9278796296296292},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":3.8694325000000163},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":20.730957500000017},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":41.006981770833335},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":23.689377403846152},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":3.6754591346153802},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":10.032499999999985},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":16.133802884615392},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":43.131329326923108},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":2.0706474999999926},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":113.732},{"$f":"IF($E83=0,IF($C83=0, MAX(EN83 - ($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E83=0,IF($C83=0, MAX(EO83 - ($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":999021.88800000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":996292.32},{"$f":"SUM(S83:AP83)+(F83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":999019.95657932351},{"$f":"SUM(AQ83:BN83)+(G83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":996292.17057932343},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":23945.184000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32639.759999999998},-1.9314206765266135,-0.14942067652009428,{"$f":"($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL83","v":0},{"$f":"($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM83","v":0},0,0,0,0,0,0,0,0]
[10260,"Modern Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,Init!$V:$AA,4,FALSE),IF(A92=10298,1,0))","v":0},{"$f":"VLOOKUP($A92, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A92,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A92=10298,SUMPRODUCT(N$8:N91,$C$8:$C91)/SUM($C$8:$C91),IF(ModelMode=\"Actuals\",VLOOKUP($A92,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A92=10298,SUMPRODUCT(O$8:O91,$C$8:$C91)/SUM($C$8:$C91),IF(ModelMode=\"Actuals\",VLOOKUP($A92,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A92,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1913.5320088331991},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":430.76455349685057},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.77069368639968},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":277.65685045969985},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1632.620419459301},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1581.2146590752},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":837.98842097050147},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1443.8079526823003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":729.26533547730287},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1275.529839973301},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-68.224995206897802},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-280.40636247139992},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1070.0389375892501},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":309.78664478972587},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2259.8960364623999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1554.206459526049},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-2166.7784950238001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1542.9332603108505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":676.52069662679969},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":330.39868628425029},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1271.4937847970505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":403.76268345419612},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":512.14620096379986},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-9.2174467151999124},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":1972.2350088332005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":464.87455349685115},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-71.463693686398983},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":315.16085045969976},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1687.7124194592998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1618.9366590751997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":893.29342097050176},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1481.3139526822997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":826.37873826930081},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1279.2440413693002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.072995206897758},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-244.74736247140027},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1127.7169375892499},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":344.91964478972568},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2203.1810364623998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1518.1114595260487},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-2107.6284950238005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1509.2722603108505},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":734.59269662679981},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":365.13768628425078},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1331.3707847970509},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":436.69768345419561},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":568.74720096380042},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":26.99155328479992},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":11411.941999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":6631.7889999999998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":12021.366},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":8151.4759999999997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":14733.404},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":10088.083000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":14739.618},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":9995.8690000000006},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13009.54},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":8308.4220000000005},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12769.959000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":7967.5640000000003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":11200.934999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":6822.8559999999998},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":10287.646000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6547.3209999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11081.079},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":6306.3119999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":12089.866},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7232.3779999999997},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12503.457},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":6877.85},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":10243.116},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":6552.808},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":11470.645},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":6665.8990000000003},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":12076.673000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":8188.98},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":14788.495999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":10125.805},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":14794.923000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":10033.375},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":12686.094999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":8101.857},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12827.111000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8003.223},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":11258.612999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":6857.9889999999996},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":10344.361000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6583.4160000000002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11140.228999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":6339.973},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":12147.938},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7267.1170000000002},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12563.334000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":6910.7849999999999},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":10299.717000000001},{"$f":"IF($C92=1,0,IF(AND(ModelMode=\"Actuals\",$E92=1),VLOOKUP($A92&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E92=0),VLOOKUP($A92&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A92,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":6589.0169999999998},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":3.192447115384617},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2065849999999969},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.3304899999999975},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.4422259615384618},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.9241499999999974},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.4769831730769205},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.1246754807692305},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7880817307692247},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7573025000000015},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7308221153846155},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.0958124999999939},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.6492187499999993},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2175810185185121},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.2133174999999987},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.3367600000000053},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.454281249999994},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.5562942708333409},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":4.4845985576923084},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":7.131026442307693},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7967475961538462},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7544274999999985},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7362259615384623},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":5.9826778846153843},{"$f":"IF($C92=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A92,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E92=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A92,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP92/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ92/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A92,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO92:$DJ92,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A92,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E92=1,ModelMode=\"Forecast\"),0))))","v":6.7197074999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":26.285},{"$f":"IF($E92=0,IF($C92=0, MAX(EN92 - ($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C92=0,1,0)),0),0), 0)","v":6687.2170583377301},{"$f":"IF($E92=0,IF($C92=0, MAX(EO92 - ($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C92=0,1,0)),0),0), 0)","v":7808.9720583377057},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":230887.44},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":230256.6},{"$f":"SUM(S92:AP92)+(F92*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":237574.65705833773},{"$f":"SUM(AQ92:BN92)+(G92*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":238065.57205833771},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A92,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A92,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},6687.2170583377301,7808.9720583377057,{"$f":"($EI92*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL92","v":0},{"$f":"($EI92*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM92","v":0},0,0,0,0,0,0,0,0]
[10294,"Pacific County PUD #2",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,Init!$V:$AA,4,FALSE),IF(A101=10298,1,0))","v":0},{"$f":"VLOOKUP($A101, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A101,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A101=10298,SUMPRODUCT(N$8:N100,$C$8:$C100)/SUM($C$8:$C100),IF(ModelMode=\"Actuals\",VLOOKUP($A101,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A101=10298,SUMPRODUCT(O$8:O100,$C$8:$C100)/SUM($C$8:$C100),IF(ModelMode=\"Actuals\",VLOOKUP($A101,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A101,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2182.6273228519985},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1458.2599317535005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1042.6756720960002},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1223.0812007669992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3359.661844323},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4142.4854214719999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3331.3535097550011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3744.130116852999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":3802.7261943030026},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3634.7692248629992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":892.84500184100034},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1423.6317957460014},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2229.2068003175009},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1468.3811662197513},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-3975.5210492639999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2499.1606821655005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6493.0917634179987},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3013.5056052935006},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-3866.8783622520004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2021.4494732324993},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-2972.5133520245017},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-1883.3409446685491},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2074.4625431820004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1090.9513018719999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2855.0323228519992},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":936.56293175350038},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1148.7376720959983},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1295.0842007669999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3487.3468443230013},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4237.0604214719988},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3465.4725097549999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3836.7171168529985},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3703.9603734230004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":3624.5123144230001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1003.6700018410011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1499.8887957460011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2325.7638003175016},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1530.6671662197514},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3896.0240492640005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2447.4286821655005},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6422.8187634179994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-2966.9126052935007},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3796.0583622520007},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1976.7374732324997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3347.8943520245011},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1391.2969446685483},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1548.0035431820015},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1502.3073018719997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":15309.847},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":10028.348},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":17831.934000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":12105.045},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":21465.52},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":15899.351000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":22544.016},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":15563.454},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":20774.605},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13354.535},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":18635.778999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":12822.689},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":16230.55},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":10469.728999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":13365.733},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":8697.5059999999994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11816.029},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7834.4960000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":11906.866},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7517.3890000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12550.553},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7064.1319999999996},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":11374.165000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":7978.0559999999996},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":15982.252},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":9506.6509999999998},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":17937.995999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":12177.048000000001},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":21593.205000000002},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":15993.925999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":22678.134999999998},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":15656.040999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":20094.609},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13053.663},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":18746.603999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":12898.946},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":16327.107},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":10532.014999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":13445.23},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":8749.2379999999994},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11886.302},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7881.0889999999999},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":11977.686},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7562.1009999999997},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12175.172},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7556.1760000000004},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":11900.624},{"$f":"IF($C101=1,0,IF(AND(ModelMode=\"Actuals\",$E101=1),VLOOKUP($A101&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E101=0),VLOOKUP($A101&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A101,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":7566.7},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":4.5644831730769226},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.394165000000001},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":9.5561999999999969},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":12.266653846153851},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.2854875000000092},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":14.508454326923086},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.8502548076923091},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":6.3328341346153891},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.9119275000000044},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":2.0797259615384611},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.87079398148148},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.220778645833331},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":4.6540462962962934},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.4530100000000061},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":9.6209874999999982},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":12.348252403846161},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.2762890625000054},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":14.606048076923074},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":8.9321466346153855},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":6.3857355769230821},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.9292450000000052},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":2.0734855769230762},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":1.8197596153846156},{"$f":"IF($C101=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A101,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E101=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A101,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP101/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ101/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A101,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO101:$DJ101,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A101,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E101=1,ModelMode=\"Forecast\"),0))))","v":3.2924399999999991},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":36.326999999999998},{"$f":"IF($E101=0,IF($C101=0, MAX(EN101 - ($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C101=0,1,0)),0),0), 0)","v":4043.9604626692599},{"$f":"IF($E101=0,IF($C101=0, MAX(EO101 - ($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C101=0,1,0)),0),0), 0)","v":5653.9974626692128},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":319096.36799999996},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":318224.51999999996},{"$f":"SUM(S101:AP101)+(F101*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":323140.32846266922},{"$f":"SUM(AQ101:BN101)+(G101*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":323878.51746266917},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A101,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A101,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},4043.9604626692599,5653.9974626692128,{"$f":"($EI101*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL101","v":0},{"$f":"($EI101*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM101","v":0},0,0,0,0,0,0,0,0]
[10349,"Seattle City Light",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,Init!$V:$AA,4,FALSE),IF(A111=10298,1,0))","v":0},{"$f":"VLOOKUP($A111, Init!$V:$AA,3,FALSE)","v":1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A111,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A111=10298,SUMPRODUCT(N$8:N110,$C$8:$C110)/SUM($C$8:$C110),IF(ModelMode=\"Actuals\",VLOOKUP($A111,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A111=10298,SUMPRODUCT(O$8:O110,$C$8:$C110)/SUM($C$8:$C110),IF(ModelMode=\"Actuals\",VLOOKUP($A111,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A111,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":39049.702930655156},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-23611.806328145874},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":125516.42215096959},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":40768.665386784211},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":137650.29208374975},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":27156.341736467206},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":158543.00859971298},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":69006.725818427803},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":156134.32902629781},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":87965.861292953821},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":135241.10144895662},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":52139.965772959578},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":915.41395080048824},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-34835.179167271126},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-151726.02310776641},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-160529.24339136531},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-252478.91242354678},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-225461.08425285813},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-64438.541211095173},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-85504.381623929497},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-47158.509317828692},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-48992.139381151734},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":71783.96658438677},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-7137.7531735072116},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":34910.193566781585},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-10119.718744409707},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":124120.77124567676},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":39921.473298488621},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":138984.30711383335},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":28017.079293177609},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":157531.88685717899},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":68360.20137810742},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":150363.04347461337},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":82808.662452413409},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":135741.79579759779},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":52471.109500846826},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":541.7269849414879},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-35022.697751055442},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-152627.9478614112},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-161015.82436941992},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-250672.9041059844},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-224301.39522692232},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-64688.523123301595},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-85614.341727648512},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-37504.242271682131},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-59167.158966603587},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":66346.699535704363},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":616.73095250237384},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":205677.84399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":85171.156000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":338628.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":178897.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":367473.93799999997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":176390.125},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":402415.68799999997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":219033.31300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":371564},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":211342.06300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":360458.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":196831.96899999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":178639.09399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":79421.906000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":68392.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":-18406.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":-20075.186999999976},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":-87763.812000000005},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":135782.81300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":35575.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":149880.90600000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":64581.093999999983},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":242491.84399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":107978.15599999999},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":200792},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":98176},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":336277.84399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":177431.15600000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":367778.56299999997},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":176582.43800000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":400312.25},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":217714.81300000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":357483.09399999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":201959.90600000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":359949.96899999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":196515.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":177469.375},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":78722.625},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":66504.406000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":-19529.406000000017},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":-19310.125},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":-87220.875},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":134636.03100000002},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":34922.968999999983},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":158652.625},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":53897.375},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":236289.96899999998},{"$f":"IF($C111=1,0,IF(AND(ModelMode=\"Actuals\",$E111=1),VLOOKUP($A111&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E111=0),VLOOKUP($A111&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A111,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":115217.03099999999},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":46.424721153846349},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":45.83542250000005},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":46.64015500000005},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":159.04707692307716},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":173.16399999999999},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":147.98606009615378},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":129.06800480769243},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":62.215168269230617},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":19.166467499999953},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":79.12929567307674},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":158.14055092592594},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":41.312281250000069},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":124.84225925925944},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":58.803390000000036},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":68.873592500000086},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":159.09861057692319},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":150.43333854166667},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":153.20015144230774},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":126.67790624999998},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":65.649889423076729},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":7.1513125000000173},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":90.883579326922927},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":128.70934375000002},{"$f":"IF($C111=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A111,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E111=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A111,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP111/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ111/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A111,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO111:$DJ111,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A111,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E111=1,ModelMode=\"Forecast\"),0))))","v":90.97257750000017},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":523.91099999999994},{"$f":"IF($E111=0,IF($C111=0, MAX(EN111 - ($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C111=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E111=0,IF($C111=0, MAX(EO111 - ($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C111=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4050381.4559999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4021225.44},{"$f":"SUM(S111:AP111)+(F111*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":4050381.2715661437},{"$f":"SUM(AQ111:BN111)+(G111*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":4021225.0824829848},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A111,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A111,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.18443385604768991,-0.35751701518893242,{"$f":"($EI111*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL111","v":551652.76799999969},{"$f":"($EI111*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM111","v":568234.91999999946},0,0,0.18443385604768991,0.35751701518893242,0,0,0.18443385604768991,0.35751701518893242]
[10378,"Coulee Dam, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,Init!$V:$AA,4,FALSE),IF(A120=10298,1,0))","v":0},{"$f":"VLOOKUP($A120, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A120,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A120=10298,SUMPRODUCT(N$8:N119,$C$8:$C119)/SUM($C$8:$C119),IF(ModelMode=\"Actuals\",VLOOKUP($A120,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A120=10298,SUMPRODUCT(O$8:O119,$C$8:$C119)/SUM($C$8:$C119),IF(ModelMode=\"Actuals\",VLOOKUP($A120,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A120,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":18.337761300399848},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-26.73651746554998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":48.882175459199857},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":100.46412367089999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":418.55703007209991},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":378.62220357439992},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":300.56860033849989},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":331.57370990309994},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":230.41917901810007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":267.60704953009997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":20.630141770699993},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":49.415729314200007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3951348572499001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2.9589285933250267},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-375.32680021280009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-249.01848624684999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-382.24326762860005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-243.42559309245007},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-153.04178768040003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-84.681143727749998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-147.38781806615009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-97.348064645084946},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-158.70984019140008},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-130.92290065440005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":22.683761300399851},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-24.12351746554998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":52.933175459199902},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":103.37212367090001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":422.59303007209996},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":381.54520357439992},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":304.60960033850006},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":334.49170990309995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":231.36143864209987},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":262.17067934210002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":24.777141770699927},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":52.228729314199995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":6.6261348572498946},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":5.6869285933250353},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-371.06880021280017},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-246.31748624685002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-377.79926762859998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-240.91059309245009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-148.73378768040004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-82.030143727749987},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-142.92481806615012},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-94.852064645084965},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-154.44984019140009},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-128.22290065440006},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":748.59199999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":450.00900000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":982.85199999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":705.81700000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1425.768},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1032.645},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1369.35},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":989.07100000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1174.548},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":808.30799999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1007.652},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":683.53399999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":781.27599999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":503.69499999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":589.35},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":373.84100000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":636.27499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":360.03800000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":724.43600000000004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":445.95499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":716.14499999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":400.39100000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":589.42399999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":373.577},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":752.93799999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":452.62200000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":986.90300000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":708.72500000000002},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1429.8040000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1035.568},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1373.3910000000001},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":991.98900000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1143.1569999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":786.70500000000004},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1011.799},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":686.34699999999998},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":785.50699999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":506.423},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":593.60799999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":376.54199999999997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":640.71900000000005},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":362.553},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":728.74400000000003},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":448.60599999999999},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":720.60799999999995},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":402.887},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":593.68399999999997},{"$f":"IF($C120=1,0,IF(AND(ModelMode=\"Actuals\",$E120=1),VLOOKUP($A120&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E120=0),VLOOKUP($A120&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A120,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":376.27699999999999},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":5.5500000000000105E-2},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.26087000000000016},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.76158000000000037},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":1.0652932692307688},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.73463000000000012},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.58675961538461552},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.66093269230769258},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.31329326923076906},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.37931250000000016},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47056730769230737},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47025694444444421},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.54804166666666698},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.12508796296296287},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.26874249999999966},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.77449000000000012},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":1.0805793269230763},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.71602864583333403},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.59579086538461556},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.6667620192307695},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.3130576923076922},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.37820249999999977},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.47221153846153818},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.40676923076923077},{"$f":"IF($C120=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A120,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E120=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A120,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP120/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ120/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A120,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO120:$DJ120,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A120,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E120=1,ModelMode=\"Forecast\"),0))))","v":0.60979000000000028},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.0209999999999999},{"$f":"IF($E120=0,IF($C120=0, MAX(EN120 - ($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C120=0,1,0)),0),0), 0)","v":120.08508136683668},{"$f":"IF($E120=0,IF($C120=0, MAX(EO120 - ($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C120=0,1,0)),0),0), 0)","v":192.14608136683819},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":17752.464},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":17703.96},{"$f":"SUM(S120:AP120)+(F120*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":17872.549081366837},{"$f":"SUM(AQ120:BN120)+(G120*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":17896.106081366837},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A120,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A120,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},120.08508136683668,192.14608136683819,{"$f":"($EI120*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL120","v":0},{"$f":"($EI120*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM120","v":0},0,0,0,0,0,0,0,0]
[10436,"Vigilante Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,Init!$V:$AA,4,FALSE),IF(A129=10298,1,0))","v":0},{"$f":"VLOOKUP($A129, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A129,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A129=10298,SUMPRODUCT(N$8:N128,$C$8:$C128)/SUM($C$8:$C128),IF(ModelMode=\"Actuals\",VLOOKUP($A129,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":9.1001461988304097E-2},{"$f":"IF($A129=10298,SUMPRODUCT(O$8:O128,$C$8:$C128)/SUM($C$8:$C128),IF(ModelMode=\"Actuals\",VLOOKUP($A129,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":9.1915204678362575E-2},0,0,0,0,{"$f":"+VLOOKUP($A129,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":38863.257999999994},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-1269.0060036140012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-947.27239569324956},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-3150.7443898719994},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-1289.7709079565011},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-1257.9710812984995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":15.153093296000407},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-2137.0620852224993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":30.350734366499637},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-2276.8778259084993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-299.45916182849942},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-2980.2446748994998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-1492.9836510469995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-1700.9726886912504},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-811.61080153512421},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-962.43838335200144},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":415.59897672725037},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1684.3755086509991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":1812.0706897232494},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":5520.3443719139996},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":5115.8195955337496},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":2630.4231999777494},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":2622.7131964867249},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":200.79387004900036},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":522.35567450399958},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-1394.5420036140013},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-882.95939569324946},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-3176.5723898720007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-1311.6619079565007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-1258.7310812984997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":5.9080932960014252},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-2143.7320852224993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":24.642734366500008},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-2150.3017987484982},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-300.21764824850015},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-3002.7556748995003},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-1515.2706510469998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-1730.02868869125},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-834.89280153512436},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-967.2943833520012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":410.46197672724975},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1713.1205086509999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":1820.4976897232491},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":5568.8173719140013},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":5146.8105955337496},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":2742.6281999777511},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":2534.035196486725},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":96.707870049001031},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":601.1776745039997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":5651.9459999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":3571.0619999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":5700.9130000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4447.4339999999993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":8287.8260000000009},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6213.625},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7992.2660000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6261.7519999999995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":6671.0609999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4825.01},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":6374.2110000000002},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":4516.8440000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":5680.8359999999993},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3934.0930000000003},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8180.2429999999995},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6318.7219999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11337.337},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7531.37},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":13836.600999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10144.9},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10814.517},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7340.012999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7291.1990000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":5303.7309999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":5526.41},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":3635.375},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":5675.0849999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4425.5429999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":8287.0660000000007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6204.380000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7985.5960000000005},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6256.0439999999999},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":6491.2000000000007},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4671.0330000000004},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":6351.7},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":4494.5569999999998},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":5651.78},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3910.8110000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8175.3869999999997},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6313.5849999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11366.082},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7539.7969999999996},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":13885.074000000001},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10175.891},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":10926.722000000002},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7251.3349999999991},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7187.1130000000012},{"$f":"IF($C129=1,0,IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($A129&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E129=0),VLOOKUP($A129&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":5382.5529999999999},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.4205913461538451},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.45071750000000144},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.7058221153846134},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.95134749999999713},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.1523774038461507},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.400144230769234},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.7689543269230761},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.5126574999999995},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.1019399038461586},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":4.7813958333333311},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":4.5705026041666663},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.2073842592592587},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.51128749999999989},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.7698557692307695},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":0.75483333333333036},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":1.2144903846153863},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.4619903846153832},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.8866274038461519},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":2.5867949999999986},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.1674182692307653},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":3.6778413461538442},{"$f":"IF($C129=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A129,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E129=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A129,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP129/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ129/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO129:$DJ129,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A129,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E129=1,ModelMode=\"Forecast\"),0))))","v":5.6612174999999958},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":19.152000000000001},{"$f":"IF($E129=0,IF($C129=0, MAX(EN129 - ($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C129=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E129=0,IF($C129=0, MAX(EO129 - ($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C129=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":168231.16800000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":167771.52000000002},{"$f":"SUM(S129:AP129)+(F129*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":168227.51277115056},{"$f":"SUM(AQ129:BN129)+(G129*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":167770.11977115055},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":50472.864000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A129,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":52524.960000000006},-3.65522884944221,-1.4002288494666573,{"$f":"($EI129*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL129","v":0},{"$f":"($EI129*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM129","v":0},0,0,0,0,0,0,0,0]
[10442,"Wasco Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,Init!$V:$AA,4,FALSE),IF(A131=10298,1,0))","v":0},{"$f":"VLOOKUP($A131, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A131,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.7815999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.7887000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.7815999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.7887000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A131=10298,SUMPRODUCT(N$8:N130,$C$8:$C130)/SUM($C$8:$C130),IF(ModelMode=\"Actuals\",VLOOKUP($A131,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},{"$f":"IF($A131=10298,SUMPRODUCT(O$8:O130,$C$8:$C130)/SUM($C$8:$C130),IF(ModelMode=\"Actuals\",VLOOKUP($A131,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},0,0,0,0,{"$f":"+VLOOKUP($A131,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":9733.33},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-391.78029453759973},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-25.57648695079979},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-1041.4526235648},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-199.72536898960016},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":773.57360739760043},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1639.0156312064005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":374.86864055600108},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1036.2782875335997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-1106.7626580263986},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-68.960330154399799},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1273.2638917207996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-284.14603968479969},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-121.99669639399963},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-10.741303453799446},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-940.32489639679989},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-444.58141278359972},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-760.62812096159996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-39.865437097200356},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":925.62720925760004},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":736.46316684600015},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":744.27123045559983},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":404.73663693924027},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-192.59902895839969},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":270.0796043135997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-195.13764719320079},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-190.38164100185031},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-1043.7954835936007},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-199.16910726969991},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":729.62115865069973},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1607.4170759647996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":335.19522937950023},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1010.3645075277},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-1017.1707731592996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":6.3952937406997989},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1286.2863174230997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-291.25563430860029},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-124.07879161424989},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-11.83381903222471},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-946.75979601760082},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-448.17360380895025},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-773.16617723620038},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-46.357289984150157},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":922.99228373319966},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":735.39963619074979},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":502.51337023794895},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":645.03649657230517},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":11.397909296199941},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":67.951683675200002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":4155.6540000000005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":2943.21},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4774.558},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":3569.924},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":7045.6710000000003},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5711.7420000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7030.3770000000004},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5130.6409999999996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4772.51},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":3298.0889999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4873.1120000000001},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":3664.6309999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":4728.2449999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3107.4389999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":5066.9040000000005},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3434.085},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":5581.8819999999996},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":3718.0189999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":6389.8509999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":4040.837},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":6121.6570000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3504.2539999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":4466.1750000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3411.6979999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":4370.4189999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":2790.2359999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4795.393},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":3585.5030000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":7026.7139999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5696.3739999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7017.2269999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5121.0439999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4683.384},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":3285.7890000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4884.5839999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":3673.2579999999998},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":4745.4920000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3118.7730000000001},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":5084.4089999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3445.95},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":5594.62},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":3726.5030000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":6408.9920000000002},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":4052.942},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":5901.3289999999997},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":3756.9059999999999},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":4688.7380000000003},{"$f":"IF($C131=1,0,IF(AND(ModelMode=\"Actuals\",$E131=1),VLOOKUP($A131&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E131=0),VLOOKUP($A131&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A131,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3222.09},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.790447115384616},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.9936050000000023},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.0398224999999996},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.6060552884615369},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.8627249999999975},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.5047884615384604},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.3940264423076947},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4699423076923051},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.2962949999999989},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.3087812500000009},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.8924976851851874},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.5973359375000005},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.8032893518518502},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.0285175000000013},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.0182149999999979},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.587665865384615},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":4.751687500000001},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.5242115384615396},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4175673076923072},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":1.4858629807692303},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":3.3104499999999977},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.3257692307692324},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.9461129807692323},{"$f":"IF($C131=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A131,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E131=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A131,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP131/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ131/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A131,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO131:$DJ131,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A131,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E131=1,ModelMode=\"Forecast\"),0))))","v":2.5811550000000008},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":13.396000000000001},{"$f":"IF($E131=0,IF($C131=0, MAX(EN131 - ($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C131=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E131=0,IF($C131=0, MAX(EO131 - ($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C131=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":110537.856},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":110673.84},{"$f":"SUM(S131:AP131)+(F131*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":110541.16550668704},{"$f":"SUM(AQ131:BN131)+(G131*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":110676.66950870627},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A131,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A131,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},3.3095066870446317,2.8295087062724633,{"$f":"($EI131*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL131","v":7132.6080000000075},{"$f":"($EI131*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM131","v":6675.1200000000099},-3.3095066870446317,-2.8295087062724633,0,0,0,0,-3.3095066870446317,-2.8295087062724633]
[11680,"Weiser, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,Init!$V:$AA,4,FALSE),IF(A140=10298,1,0))","v":0},{"$f":"VLOOKUP($A140, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A140,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A140=10298,SUMPRODUCT(N$8:N139,$C$8:$C139)/SUM($C$8:$C139),IF(ModelMode=\"Actuals\",VLOOKUP($A140,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A140=10298,SUMPRODUCT(O$8:O139,$C$8:$C139)/SUM($C$8:$C139),IF(ModelMode=\"Actuals\",VLOOKUP($A140,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A140,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":387.89514374400005},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":92.650685952000231},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-12.559645888000432},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-38.356253376000041},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":194.414777856},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":287.40564838399996},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":239.48522335999996},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":238.05932601599989},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":133.03369241600012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":142.64784473600002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-272.55452524800012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-241.80391308799994},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":165.68663136000032},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-137.98326172799966},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-471.28289580800038},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-497.86296601599997},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-409.47610169599966},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-309.27344883200021},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":882.35453945600011},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":324.71652575999997},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":845.09400633599989},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":201.1566804544002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":112.00030649600012},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-46.100717184000132},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":486.22814374399968},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2.5396859520001271},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-6.9126458880000428},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-34.755253376000155},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":200.93077785600008},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":291.95264838399999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":246.50522335999995},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":242.55632601600018},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":116.61409305600046},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":148.8350450559999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-267.07852524800001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-238.41691308799977},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":170.7036313600006},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-135.2272617279998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-466.38089580800033},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-495.06696601599992},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-404.10810169599972},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-306.2204488320001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":889.41353945600031},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.57352575999994},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":735.09000633599999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":321.5126804544002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":206.78230649599982},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-133.17071718400007},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":2674.8850000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1585.7090000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":2912.4209999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":1857.471},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":3348.77},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":2335.6559999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":3586.665},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":2297.1909999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":3089.83},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":1836},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":2818.5729999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":1744.11},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":2604.9639999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":1430.2080000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":2549.8649999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1452.7909999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2780.2910000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1580.6369999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":3630.415},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":1986.548},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":3549.482},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1759.962},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":2454.9850000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":1533.8779999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":2773.2179999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1495.598},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":2918.0680000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":1861.0719999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":3355.2860000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":2340.203},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":3593.6849999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":2301.6880000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":2972.15},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":1791.557},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":2824.049},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":1747.4970000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":2609.9810000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":1432.9639999999999},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":2554.7669999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1455.587},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":2785.6590000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1583.69},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":3637.4740000000002},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":1990.405},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":3439.4780000000001},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":1880.318},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":2549.7669999999998},{"$f":"IF($C140=1,0,IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($A140&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E140=0),VLOOKUP($A140&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1446.808},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.45998798076923109},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.5699475000000005},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.62307500000000182},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":4.7209134615386006E-2},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.2194250000000002},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.71758413461538506},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.88706730769230813},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.16651682692307812},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":1.3792724999999999},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.97404086538461598},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.27560648148148204},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.4855138888888888},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.57282999999999884},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.6257849999999987},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":5.033413461538494E-2},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.22102604166666584},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.72142067307692326},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.89100721153846063},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.16873317307692393},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":1.3858525000000013},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.97907211538461603},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0.2460240384615382},{"$f":"IF($C140=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A140,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E140=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A140,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP140/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ140/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO140:$DJ140,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A140,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E140=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":6.3289999999999997},{"$f":"IF($E140=0,IF($C140=0, MAX(EN140 - ($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C140=0,1,0)),0),0), 0)","v":1807.3712548224066},{"$f":"IF($E140=0,IF($C140=0, MAX(EO140 - ($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C140=0,1,0)),0),0), 0)","v":1898.9292548224039},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":55593.935999999994},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":55442.04},{"$f":"SUM(S140:AP140)+(F140*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":57401.307254822401},{"$f":"SUM(AQ140:BN140)+(G140*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":57340.969254822405},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A140,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},1807.3712548224066,1898.9292548224039,{"$f":"($EI140*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL140","v":0},{"$f":"($EI140*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM140","v":0},0,0,0,0,0,0,0,0]
[12026,"Jefferson County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,Init!$V:$AA,4,FALSE),IF(A141=10298,1,0))","v":0},{"$f":"VLOOKUP($A141, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A141,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A141=10298,SUMPRODUCT(N$8:N140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF($A141=10298,SUMPRODUCT(O$8:O140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A141,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2949.9124121655968},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1765.2990115372995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1326.5747425087975},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1230.769803302599},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3807.3085047994027},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":3928.5469166015992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":4243.4332058889995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3967.0930493333999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":4081.4853554434012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3738.5460114114012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":1525.9403047197993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1688.1371609788002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2955.3302997765022},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1545.0778267240512},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4851.5174696992035},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2998.3920962708999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-7374.5486899403986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3660.8496835492988},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4125.9459434855999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2450.5560919134987},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-3276.7829628111031},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-2231.8879158726886},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1683.3182375396009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-808.46476772159986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3748.8354121655993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1198.3670115373006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1447.8347425087995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1311.3928033025986},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3830.1305047993992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":3944.6269166016009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":4288.2822058890015},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3996.8450493334003},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":4537.5670677794005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":4141.3283675793991},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1637.7073047197991},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1763.2991609788005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":3073.5212997765011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1619.0028267240505},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4709.5604696992013},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2905.5950962708994},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-7232.9636899403995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3570.4466835493004},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3984.5919434856005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-2364.6700919135001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3650.0109628111022},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1633.3619158726888},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1001.6762375396011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1263.3467677216013},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19273.812999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":12422.335999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":22204.276999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":14762.66},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":26322.223000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":18548.391},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":28134.675999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18664.605},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":25186.278999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":15825.225},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":23589.553},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":15863.040999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20366.217000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":12738.393},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":16712.599999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10924.835999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":15393.126},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":9828.8080000000009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":15488.949000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":9411.1370000000006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":16026.39},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":8894.4330000000009},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":15040.258},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10468.986000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":20072.736000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":11855.404},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":22325.537},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":14843.282999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":26345.044999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":18564.471000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":28179.525000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18694.357},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":24919.592000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":15866.623},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":23701.32},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":15938.203},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20484.407999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":12812.317999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":16854.557000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":11017.633},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":15534.710999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9919.2109999999993},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":15630.303},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":9497.0229999999992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":15653.162},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":9492.9590000000007},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":15721.9},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":10014.103999999999},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.9563074999999941},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":8.8744424999999865},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":14.5435673076923},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":8.0083025000000063},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.5103437500000041},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3657475961538452},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.4534807692307723},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.7371849999999966},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":2.6659495192307716},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.266875000000006},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.227661458333337},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.9681575000000038},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":9.1033874999999966},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":14.734757211538465},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":6.3562291666666653},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.5196730769230697},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3526346153846163},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.3922379807692309},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.6652225000000058},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":2.579156250000004},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":3.0172067307692316},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.3982500000000044},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.173000000000002},{"$f":"IF($E141=0,IF($C141=0, MAX(EN141 - ($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":5291.5818188516423},{"$f":"IF($E141=0,IF($C141=0, MAX(EO141 - ($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":8222.906818851654},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":396799.63200000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":395715.48000000004},{"$f":"SUM(S141:AP141)+(F141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":402091.21381885168},{"$f":"SUM(AQ141:BN141)+(G141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":403938.38681885169},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},5291.5818188516423,8222.906818851654,{"$f":"($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL141","v":0},{"$f":"($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM141","v":0},0,0,0,0,0,0,0,0]
[10298,"PNGC Aggregate",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,Init!$V:$AA,4,FALSE),IF(A142=10298,1,0))","v":1},{"$f":"VLOOKUP($A142, Init!$V:$AA,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(A142,Init!V:X,3,FALSE),0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($A142=10298,SUMPRODUCT(N$8:N141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":{"$error":"#DIV/0!"}},{"$f":"IF($A142=10298,SUMPRODUCT(O$8:O141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"+VLOOKUP($A142,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":218482.31100000002},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF($E142=0,IF($C142=0, MAX(EN142 - ($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E142=0,IF($C142=0, MAX(EO142 - ($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":0},{"$f":"SUM(S142:AP142)+(F142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":0},{"$f":"SUM(AQ142:BN142)+(G142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL142","v":0},{"$f":"($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM142","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Status Quo","index":27,"n_rows":138,"n_cols":22,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,{"$f":"+SUM(F4:F138)*2/1000","v":4770076.0018910421},{"$f":"+SUM(G4:G138)*2/1000","v":0},-838284.53978952009,3931791.4621015186,162893.17752826618,278617.52987387328,null,null,null,"Revenue Requirement --->",{"$f":"+SUM(P4:P138)","v":2186651084.7518311},{"$f":"+SUM(Q4:Q138)+IF(Init!$B$33=\"No\",0,RIC_c!$G$4*(1-SUM(StagingTRM!$J$8:$J$142)/('Forecast Rates'!$C$66/100)))","v":2186650966.6381521},{"$f":"+Q1*2/1000","v":4373301.933276304},"<--- Compare to RAM amount",null,"Include LSTU in the RR to be collected under scenarios"]
["TOC","Tiered Rates Methodology Charges",null,null,null,{"$f":"IF(ModelMode=\"Actuals\",\"BP-22 Revenues at BP-22 Rates\",\"BP-\"&StartYr-2000&\"at BP-24 Rates\")","v":"BP-24at BP-24 Rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["é","BESID","Preference Customer","JOE","Slice/Block or Block","Composite","Slice Portion of Composite","NonSlice","Total NonSlice Customer Charge","Load Shaping","Demand","LSTU","Surcharges","LDD","IRD","Total","Non-Slice Total","Tier 1 Energy","Tier 1 Non-Slice Energy","Total Effective Rate","Non-Slice Effective Rate"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D4=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":193312.09151999999},{"$f":"IF(StagingTRM!C8=1,0,(VLOOKUP(B4,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C8=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-33972.317760000005},{"$f":"+SUM(F4:H4)-2*G4","v":159339.77375999998},{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S8:BN8),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S8:BN8)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S8:BN8),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S8:BN8)<>FALSE)))/2","v":51680.604104638012},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK8:EH8)*1000/2","v":12464.473757345084},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB8:FC8)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L8:M8)*SUM(F4,H4,J4,K4)*(-1))","v":-4187.2823248699106},{"$f":"IF(OR(StagingTRM!C8=1,StagingTRM!R8=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R8*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},{"$f":"F4+H4+G4+J4+K4","v":223484.85162198308},{"$f":"+F4-G4+H4+J4+K4+IF($U$2=\"Yes\",L4,0)","v":223484.85162198308},{"$f":"IF(StagingTRM!C8=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J8*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S4)","v":6004.7060000000001},{"$f":"IF(StagingTRM!C8=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC3:BZ3)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ8,0),IF(StagingTRM!$E8=1,(SUMIF(BillingActuals_Energy!$C:$C,B4,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B4,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H8*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S8:BN8)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ8,0))))","v":6004.7060000000001},{"$f":"IF(StagingTRM!$C8,\"\",IF(R4=0,0,(SUM(L4:P4)/R4)))","v":36.5209502841793},{"$f":"IF(StagingTRM!$C8,\"\",IF(S4=0,0,SUM(Q4,L4,O4,M4,N4*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B4,StagingTRM!$A$8:$A$149,0),0))))/S4))","v":36.5209502841793},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,3,FALSE))-Q4+O4+N4+L4)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D5=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":202031.06472000002},{"$f":"IF(StagingTRM!C9=1,0,(VLOOKUP(B5,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C9=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-35504.574359999999},{"$f":"+SUM(F5:H5)-2*G5","v":166526.49036000003},{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S9:BN9),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S9:BN9)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S9:BN9),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S9:BN9)<>FALSE)))/2","v":5782.1911804142064},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK9:EH9)*1000/2","v":29978.002844110582},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB9:FC9)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L9:M9)*SUM(F5,H5,J5,K5)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C9=1,StagingTRM!R9=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R9*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},{"$f":"F5+H5+G5+J5+K5","v":202286.68438452482},{"$f":"+F5-G5+H5+J5+K5+IF($U$2=\"Yes\",L5,0)","v":202286.68438452482},{"$f":"IF(StagingTRM!C9=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J9*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S5)","v":5112.6334999999999},{"$f":"IF(StagingTRM!C9=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC4:BZ4)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ9,0),IF(StagingTRM!$E9=1,(SUMIF(BillingActuals_Energy!$C:$C,B5,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B5,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H9*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S9:BN9)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ9,0))))","v":5112.6334999999999},{"$f":"IF(StagingTRM!$C9,\"\",IF(R5=0,0,(SUM(L5:P5)/R5)))","v":39.566044463098095},{"$f":"IF(StagingTRM!$C9,\"\",IF(S5=0,0,SUM(Q5,L5,O5,M5,N5*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B5,StagingTRM!$A$8:$A$149,0),0))))/S5))","v":39.566044463098095},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,3,FALSE))-Q5+O5+N5+L5)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D6=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":70862333.67216},{"$f":"IF(StagingTRM!C10=1,0,(VLOOKUP(B6,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C10=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-12453218.512080001},58409115.160080001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S10:BN10),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S10:BN10)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S10:BN10),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S10:BN10)<>FALSE)))/2","v":1095369.4830328878},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK10:EH10)*1000/2","v":3377835.3582954393},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB10:FC10)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L10:M10)*SUM(F6,H6,J6,K6)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C10=1,StagingTRM!R10=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R10*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-3612607.5440000002},62882320.001408331,62882320.001408331,{"$f":"IF(StagingTRM!C10=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J10*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S6)","v":1762499.0885000001},{"$f":"IF(StagingTRM!C10=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC5:BZ5)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ10,0),IF(StagingTRM!$E10=1,(SUMIF(BillingActuals_Energy!$C:$C,B6,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B6,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H10*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S10:BN10)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ10,0))))","v":1762499.0885000001},{"$f":"IF(StagingTRM!$C10,\"\",IF(R6=0,0,(SUM(L6:P6)/R6)))","v":33.628223040870147},{"$f":"IF(StagingTRM!$C10,\"\",IF(S6=0,0,SUM(Q6,L6,O6,M6,N6*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B6,StagingTRM!$A$8:$A$149,0),0))))/S6))","v":33.628223040870147},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,3,FALSE))-Q6+O6+N6+L6)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D7=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":21040875.23976},{"$f":"IF(StagingTRM!C11=1,0,(VLOOKUP(B7,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C11=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3697685.4058800004},17343189.83388,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S11:BN11),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S11:BN11)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S11:BN11),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S11:BN11)<>FALSE)))/2","v":371025.63806971756},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK11:EH11)*1000/2","v":951474.23871330533},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB11:FC11)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L11:M11)*SUM(F7,H7,J7,K7)*(-1))","v":-1108720.9750357547},{"$f":"IF(OR(StagingTRM!C11=1,StagingTRM!R11=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R11*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-959162.91549000004},18665689.710663024,18665689.710663024,{"$f":"IF(StagingTRM!C11=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J11*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S7)","v":523328.90299999993},{"$f":"IF(StagingTRM!C11=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC6:BZ6)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ11,0),IF(StagingTRM!$E11=1,(SUMIF(BillingActuals_Energy!$C:$C,B7,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B7,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H11*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S11:BN11)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ11,0))))","v":523328.90299999993},{"$f":"IF(StagingTRM!$C11,\"\",IF(R7=0,0,(SUM(L7:P7)/R7)))","v":31.715821016171301},{"$f":"IF(StagingTRM!$C11,\"\",IF(S7=0,0,SUM(Q7,L7,O7,M7,N7*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B7,StagingTRM!$A$8:$A$149,0),0))))/S7))","v":31.715821016171297},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,3,FALSE))-Q7+O7+N7+L7)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D8=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":21582198.918720003},{"$f":"IF(StagingTRM!C12=1,0,(VLOOKUP(B8,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C12=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3792816.6513600005},17789382.267360002,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S12:BN12),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S12:BN12)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S12:BN12),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S12:BN12)<>FALSE)))/2","v":-378691.6005183775},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK12:EH12)*1000/2","v":1319204.4638730634},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB12:FC12)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L12:M12)*SUM(F8,H8,J8,K8)*(-1))","v":-1456987.4439734116},{"$f":"IF(OR(StagingTRM!C12=1,StagingTRM!R12=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R12*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-2425876.5778000001},18729895.130714688,18729895.130714688,{"$f":"IF(StagingTRM!C12=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J12*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S8)","v":536797.88},{"$f":"IF(StagingTRM!C12=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC7:BZ7)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ12,0),IF(StagingTRM!$E12=1,(SUMIF(BillingActuals_Energy!$C:$C,B8,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B8,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H12*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S12:BN12)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ12,0))))","v":536797.88},{"$f":"IF(StagingTRM!$C12,\"\",IF(R8=0,0,(SUM(L8:P8)/R8)))","v":27.658512937758388},{"$f":"IF(StagingTRM!$C12,\"\",IF(S8=0,0,SUM(Q8,L8,O8,M8,N8*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B8,StagingTRM!$A$8:$A$149,0),0))))/S8))","v":27.658512937758392},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,3,FALSE))-Q8+O8+N8+L8)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D9=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6212891.1888000006},{"$f":"IF(StagingTRM!C13=1,0,(VLOOKUP(B9,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C13=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1091842.2744},5121048.9144000001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S13:BN13),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S13:BN13)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S13:BN13),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S13:BN13)<>FALSE)))/2","v":159974.03100952588},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK13:EH13)*1000/2","v":263375.81212852121},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB13:FC13)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L13:M13)*SUM(F9,H9,J9,K9)*(-1))","v":-443455.11911928229},{"$f":"IF(OR(StagingTRM!C13=1,StagingTRM!R13=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R13*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5544398.7575380476,5544398.7575380476,{"$f":"IF(StagingTRM!C13=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J13*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S9)","v":154525.6715},{"$f":"IF(StagingTRM!C13=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC8:BZ8)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ13,0),IF(StagingTRM!$E13=1,(SUMIF(BillingActuals_Energy!$C:$C,B9,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B9,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H13*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S13:BN13)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ13,0))))","v":154525.6715},{"$f":"IF(StagingTRM!$C13,\"\",IF(R9=0,0,(SUM(L9:P9)/R9)))","v":33.010331480221176},{"$f":"IF(StagingTRM!$C13,\"\",IF(S9=0,0,SUM(Q9,L9,O9,M9,N9*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B9,StagingTRM!$A$8:$A$149,0),0))))/S9))","v":33.010331480221176},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,3,FALSE))-Q9+O9+N9+L9)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D10=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":7162761.0405599996},{"$f":"IF(StagingTRM!C14=1,0,(VLOOKUP(B10,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C14=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1258770.68628},5903990.3542799996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S14:BN14),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S14:BN14)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S14:BN14),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S14:BN14)<>FALSE)))/2","v":261513.14455494491},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK14:EH14)*1000/2","v":291670.95065287122},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB14:FC14)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L14:M14)*SUM(F10,H10,J10,K10)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C14=1,StagingTRM!R14=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R14*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6457174.4494878156,6457174.4494878156,{"$f":"IF(StagingTRM!C14=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J14*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S10)","v":178147.47149999999},{"$f":"IF(StagingTRM!C14=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC9:BZ9)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ14,0),IF(StagingTRM!$E14=1,(SUMIF(BillingActuals_Energy!$C:$C,B10,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B10,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H14*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S14:BN14)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ14,0))))","v":178147.47149999999},{"$f":"IF(StagingTRM!$C14,\"\",IF(R10=0,0,(SUM(L10:P10)/R10)))","v":36.24623125502972},{"$f":"IF(StagingTRM!$C14,\"\",IF(S10=0,0,SUM(Q10,L10,O10,M10,N10*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B10,StagingTRM!$A$8:$A$149,0),0))))/S10))","v":36.24623125502972},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,3,FALSE))-Q10+O10+N10+L10)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D11=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":28867523.811120003},{"$f":"IF(StagingTRM!C15=1,0,(VLOOKUP(B11,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C15=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-5073126.4875600003},23794397.323560003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S15:BN15),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S15:BN15)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S15:BN15),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S15:BN15)<>FALSE)))/2","v":973077.19510661974},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK15:EH15)*1000/2","v":3214589.3253844636},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB15:FC15)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L15:M15)*SUM(F11,H11,J11,K11)*(-1))","v":-2167163.8552570543},{"$f":"IF(OR(StagingTRM!C15=1,StagingTRM!R15=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R15*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-475358.73749000003},27982063.844051085,27982063.844051085,{"$f":"IF(StagingTRM!C15=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J15*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S11)","v":717997.9325},{"$f":"IF(StagingTRM!C15=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC10:BZ10)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ15,0),IF(StagingTRM!$E15=1,(SUMIF(BillingActuals_Energy!$C:$C,B11,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B11,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H15*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S15:BN15)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ15,0))))","v":717997.9325},{"$f":"IF(StagingTRM!$C15,\"\",IF(R11=0,0,(SUM(L11:P11)/R11)))","v":35.291941806955037},{"$f":"IF(StagingTRM!$C15,\"\",IF(S11=0,0,SUM(Q11,L11,O11,M11,N11*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B11,StagingTRM!$A$8:$A$149,0),0))))/S11))","v":35.291941806955045},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,3,FALSE))-Q11+O11+N11+L11)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D12=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":53745120.929160006},{"$f":"IF(StagingTRM!C16=1,0,(VLOOKUP(B12,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C16=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-9445070.4655799996},44300050.463580005,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S16:BN16),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S16:BN16)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S16:BN16),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S16:BN16)<>FALSE)))/2","v":757009.40786249656},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK16:EH16)*1000/2","v":1064990.0854228896},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB16:FC16)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":10.666136053305818},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L16:M16)*SUM(F12,H12,J12,K12)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C16=1,StagingTRM!R16=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R16*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},46122049.956865393,46122060.623001449,{"$f":"IF(StagingTRM!C16=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J16*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S12)","v":1336753.8050000002},{"$f":"IF(StagingTRM!C16=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC11:BZ11)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ16,0),IF(StagingTRM!$E16=1,(SUMIF(BillingActuals_Energy!$C:$C,B12,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B12,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H16*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S16:BN16)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ16,0))))","v":1336753.8050000002},{"$f":"IF(StagingTRM!$C16,\"\",IF(R12=0,0,(SUM(L12:P12)/R12)))","v":34.503032982203813},{"$f":"IF(StagingTRM!$C16,\"\",IF(S12=0,0,SUM(Q12,L12,O12,M12,N12*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B12,StagingTRM!$A$8:$A$149,0),0))))/S12))","v":34.503040961336559},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,3,FALSE))-Q12+O12+N12+L12)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D13=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":137759.77656000003},{"$f":"IF(StagingTRM!C17=1,0,(VLOOKUP(B13,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C17=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-24209.654280000002},113550.12228000003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S17:BN17),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S17:BN17)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S17:BN17),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S17:BN17)<>FALSE)))/2","v":5092.0666896570538},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK17:EH17)*1000/2","v":7809.3280762464401},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB17:FC17)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":4.4955341551385164},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L17:M17)*SUM(F13,H13,J13,K13)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C17=1,StagingTRM!R17=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R17*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},126451.51704590351,126456.01258005865,{"$f":"IF(StagingTRM!C17=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J17*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S13)","v":3424.8039999999992},{"$f":"IF(StagingTRM!C17=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC12:BZ12)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ17,0),IF(StagingTRM!$E17=1,(SUMIF(BillingActuals_Energy!$C:$C,B13,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B13,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H17*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S17:BN17)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ17,0))))","v":3424.8039999999992},{"$f":"IF(StagingTRM!$C17,\"\",IF(R13=0,0,(SUM(L13:P13)/R13)))","v":36.923576525856276},{"$f":"IF(StagingTRM!$C17,\"\",IF(S13=0,0,SUM(Q13,L13,O13,M13,N13*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B13,StagingTRM!$A$8:$A$149,0),0))))/S13))","v":36.924889165690601},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,3,FALSE))-Q13+O13+N13+L13)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D14=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":7050909.07008},{"$f":"IF(StagingTRM!C18=1,0,(VLOOKUP(B14,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C18=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1239114.0230400001},5811795.0470399996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S18:BN18),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S18:BN18)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S18:BN18),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S18:BN18)<>FALSE)))/2","v":305706.01397059544},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK18:EH18)*1000/2","v":120152.89998875534},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB18:FC18)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":2.8817525805403421},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L18:M18)*SUM(F14,H14,J14,K14)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C18=1,StagingTRM!R18=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R18*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6237653.960999351,6237656.8427519314,{"$f":"IF(StagingTRM!C18=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J18*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S14)","v":175369.41899999999},{"$f":"IF(StagingTRM!C18=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC13:BZ13)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ18,0),IF(StagingTRM!$E18=1,(SUMIF(BillingActuals_Energy!$C:$C,B14,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B14,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H18*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S18:BN18)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ18,0))))","v":175369.41899999999},{"$f":"IF(StagingTRM!$C18,\"\",IF(R14=0,0,(SUM(L14:P14)/R14)))","v":35.568669146083742},{"$f":"IF(StagingTRM!$C18,\"\",IF(S14=0,0,SUM(Q14,L14,O14,M14,N14*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B14,StagingTRM!$A$8:$A$149,0),0))))/S14))","v":35.568685578552966},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,3,FALSE))-Q14+O14+N14+L14)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D15=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2680835.1454800004},{"$f":"IF(StagingTRM!C19=1,0,(VLOOKUP(B15,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C19=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-471125.1257400001},2209710.0197400004,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S19:BN19),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S19:BN19)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S19:BN19),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S19:BN19)<>FALSE)))/2","v":51825.746604463544},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK19:EH19)*1000/2","v":101073.43740117516},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB19:FC19)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":2.390455236022099},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L19:M19)*SUM(F15,H15,J15,K15)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C19=1,StagingTRM!R19=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R19*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2362609.203745639,2362611.5942008751,{"$f":"IF(StagingTRM!C19=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J19*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S15)","v":66680.032500000001},{"$f":"IF(StagingTRM!C19=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC14:BZ14)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ19,0),IF(StagingTRM!$E19=1,(SUMIF(BillingActuals_Energy!$C:$C,B15,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B15,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H19*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S19:BN19)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ19,0))))","v":66680.032500000001},{"$f":"IF(StagingTRM!$C19,\"\",IF(R15=0,0,(SUM(L15:P15)/R15)))","v":35.432070225833726},{"$f":"IF(StagingTRM!$C19,\"\",IF(S15=0,0,SUM(Q15,L15,O15,M15,N15*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B15,StagingTRM!$A$8:$A$149,0),0))))/S15))","v":35.432106075474863},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,3,FALSE))-Q15+O15+N15+L15)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D17=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1876323.0326399999},{"$f":"IF(StagingTRM!C21=1,0,(VLOOKUP(B17,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C21=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-329741.62031999999},1546581.4123199999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S21:BN21),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S21:BN21)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S21:BN21),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S21:BN21)<>FALSE)))/2","v":242926.24000903813},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK21:EH21)*1000/2","v":87571.188198415257},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB21:FC21)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L21:M21)*SUM(F17,H17,J17,K17)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C21=1,StagingTRM!R21=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R21*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1877078.8405274532,1877078.8405274532,{"$f":"IF(StagingTRM!C21=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J21*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S17)","v":46663.146999999997},{"$f":"IF(StagingTRM!C21=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC16:BZ16)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ21,0),IF(StagingTRM!$E21=1,(SUMIF(BillingActuals_Energy!$C:$C,B17,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B17,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H21*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S21:BN21)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ21,0))))","v":46663.146999999997},{"$f":"IF(StagingTRM!$C21,\"\",IF(R17=0,0,(SUM(L17:P17)/R17)))","v":40.226151925146695},{"$f":"IF(StagingTRM!$C21,\"\",IF(S17=0,0,SUM(Q17,L17,O17,M17,N17*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B17,StagingTRM!$A$8:$A$149,0),0))))/S17))","v":40.226151925146695},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,3,FALSE))-Q17+O17+N17+L17)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D26=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":9410263.2180000003},{"$f":"IF(StagingTRM!C30=1,0,(VLOOKUP(B26,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C30=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1653742.659},7756520.5590000004,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S30:BN30),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S30:BN30)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S30:BN30),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S30:BN30)<>FALSE)))/2","v":309566.39865845541},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK30:EH30)*1000/2","v":420660.80867516017},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB30:FC30)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L30:M30)*SUM(F26,H26,J26,K26)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C30=1,StagingTRM!R30=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R30*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},8486747.7663336154,8486747.7663336154,{"$f":"IF(StagingTRM!C30=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J30*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S26)","v":234052.84500000003},{"$f":"IF(StagingTRM!C30=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC25:BZ25)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ30,0),IF(StagingTRM!$E30=1,(SUMIF(BillingActuals_Energy!$C:$C,B26,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B26,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H30*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S30:BN30)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ30,0))))","v":234052.84500000003},{"$f":"IF(StagingTRM!$C30,\"\",IF(R26=0,0,(SUM(L26:P26)/R26)))","v":36.259964139011487},{"$f":"IF(StagingTRM!$C30,\"\",IF(S26=0,0,SUM(Q26,L26,O26,M26,N26*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B26,StagingTRM!$A$8:$A$149,0),0))))/S26))","v":36.259964139011487},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,3,FALSE))-Q26+O26+N26+L26)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D35=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":17238655.583999999},{"$f":"IF(StagingTRM!C39=1,0,(VLOOKUP(B35,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C39=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3029490.1919999998},14209165.391999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S39:BN39),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S39:BN39)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S39:BN39),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S39:BN39)<>FALSE)))/2","v":165398.7725419075},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK39:EH39)*1000/2","v":11366.771000000008},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB39:FC39)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":-6.4202049629006073},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L39:M39)*SUM(F35,H35,J35,K35)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C39=1,StagingTRM!R39=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R39*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},14385930.935541905,14385924.515336942,{"$f":"IF(StagingTRM!C39=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J39*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S35)","v":428763.16},{"$f":"IF(StagingTRM!C39=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC34:BZ34)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ39,0),IF(StagingTRM!$E39=1,(SUMIF(BillingActuals_Energy!$C:$C,B35,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B35,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H39*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S39:BN39)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ39,0))))","v":428763.16},{"$f":"IF(StagingTRM!$C39,\"\",IF(R35=0,0,(SUM(L35:P35)/R35)))","v":33.552146866668636},{"$f":"IF(StagingTRM!$C39,\"\",IF(S35=0,0,SUM(Q35,L35,O35,M35,N35*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B35,StagingTRM!$A$8:$A$149,0),0))))/S35))","v":33.552131892889257},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,3,FALSE))-Q35+O35+N35+L35)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D44=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":8421780.7706400007},{"$f":"IF(StagingTRM!C48=1,0,(VLOOKUP(B44,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C48=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1480028.53932},6941752.2313200012,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S48:BN48),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S48:BN48)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S48:BN48),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S48:BN48)<>FALSE)))/2","v":395017.20773602789},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK48:EH48)*1000/2","v":463836.35182132293},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB48:FC48)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L48:M48)*SUM(F44,H44,J44,K44)*(-1))","v":-552982.55654141342},{"$f":"IF(OR(StagingTRM!C48=1,StagingTRM!R48=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R48*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},7800605.7908773525,7800605.7908773525,{"$f":"IF(StagingTRM!C48=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J48*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S44)","v":212128.69099999999},{"$f":"IF(StagingTRM!C48=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC43:BZ43)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ48,0),IF(StagingTRM!$E48=1,(SUMIF(BillingActuals_Energy!$C:$C,B44,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B44,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H48*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S48:BN48)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ48,0))))","v":212128.69099999999},{"$f":"IF(StagingTRM!$C48,\"\",IF(R44=0,0,(SUM(L44:P44)/R44)))","v":34.166162060255864},{"$f":"IF(StagingTRM!$C48,\"\",IF(S44=0,0,SUM(Q44,L44,O44,M44,N44*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B44,StagingTRM!$A$8:$A$149,0),0))))/S44))","v":34.166162060255864},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,3,FALSE))-Q44+O44+N44+L44)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D53=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6494638.5799199995},{"$f":"IF(StagingTRM!C57=1,0,(VLOOKUP(B53,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C57=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1141356.0519600001},5353282.5279599996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S57:BN57),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S57:BN57)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S57:BN57),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S57:BN57)<>FALSE)))/2","v":227868.57857128052},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK57:EH57)*1000/2","v":427156.06463225611},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB57:FC57)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":23.560104979499886},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L57:M57)*SUM(F53,H53,J53,K53)*(-1))","v":-420581.50198144763},{"$f":"IF(OR(StagingTRM!C57=1,StagingTRM!R57=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R57*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6008307.1711635366,6008330.7312685158,{"$f":"IF(StagingTRM!C57=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J57*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S53)","v":161532.65049999996},{"$f":"IF(StagingTRM!C57=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC52:BZ52)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ57,0),IF(StagingTRM!$E57=1,(SUMIF(BillingActuals_Energy!$C:$C,B53,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B53,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H57*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S57:BN57)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ57,0))))","v":161532.65049999996},{"$f":"IF(StagingTRM!$C57,\"\",IF(R53=0,0,(SUM(L53:P53)/R53)))","v":34.592072946187862},{"$f":"IF(StagingTRM!$C57,\"\",IF(S53=0,0,SUM(Q53,L53,O53,M53,N53*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B53,StagingTRM!$A$8:$A$149,0),0))))/S53))","v":34.592218799703588},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,3,FALSE))-Q53+O53+N53+L53)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D62=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":174877.69104000001},{"$f":"IF(StagingTRM!C66=1,0,(VLOOKUP(B62,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C66=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-30732.68952},144145.00151999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S66:BN66),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S66:BN66)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S66:BN66),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S66:BN66)<>FALSE)))/2","v":4772.4476747112012},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK66:EH66)*1000/2","v":5398.7059083555887},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB66:FC66)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":14.237180636358085},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L66:M66)*SUM(F62,H62,J62,K62)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C66=1,StagingTRM!R66=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R66*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},154316.15510306679,154330.39228370314,{"$f":"IF(StagingTRM!C66=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J66*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S62)","v":4348.7964999999995},{"$f":"IF(StagingTRM!C66=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC61:BZ61)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ66,0),IF(StagingTRM!$E66=1,(SUMIF(BillingActuals_Energy!$C:$C,B62,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B62,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H66*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S66:BN66)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ66,0))))","v":4348.7964999999995},{"$f":"IF(StagingTRM!$C66,\"\",IF(R62=0,0,(SUM(L62:P62)/R62)))","v":35.488069465587358},{"$f":"IF(StagingTRM!$C66,\"\",IF(S62=0,0,SUM(Q62,L62,O62,M62,N62*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B62,StagingTRM!$A$8:$A$149,0),0))))/S62))","v":35.491343286433271},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,3,FALSE))-Q62+O62+N62+L62)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D71=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2191202.5219200002},{"$f":"IF(StagingTRM!C75=1,0,(VLOOKUP(B71,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C75=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-385077.97295999998},1806124.5489600003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S75:BN75),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S75:BN75)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S75:BN75),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S75:BN75)<>FALSE)))/2","v":282041.63017035567},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK75:EH75)*1000/2","v":114617.12421977385},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB75:FC75)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L75:M75)*SUM(F71,H71,J71,K71)*(-1))","v":-167571.7850467416},{"$f":"IF(OR(StagingTRM!C75=1,StagingTRM!R75=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R75*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2202783.3033501296,2202783.3033501296,{"$f":"IF(StagingTRM!C75=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J75*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S71)","v":59226.358999999997},{"$f":"IF(StagingTRM!C75=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC70:BZ70)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ75,0),IF(StagingTRM!$E75=1,(SUMIF(BillingActuals_Energy!$C:$C,B71,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B71,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H75*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S75:BN75)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ75,0))))","v":59226.358999999997},{"$f":"IF(StagingTRM!$C75,\"\",IF(R71=0,0,(SUM(L71:P71)/R71)))","v":34.363272581105115},{"$f":"IF(StagingTRM!$C75,\"\",IF(S71=0,0,SUM(Q71,L71,O71,M71,N71*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B71,StagingTRM!$A$8:$A$149,0),0))))/S71))","v":34.363272581105115},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,3,FALSE))-Q71+O71+N71+L71)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D72=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":28058153.984640002},{"$f":"IF(StagingTRM!C76=1,0,(VLOOKUP(B72,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C76=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-4930889.2963199988},23127264.688320003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S76:BN76),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S76:BN76)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S76:BN76),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S76:BN76)<>FALSE)))/2","v":568194.81009199948},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK76:EH76)*1000/2","v":436135.22224334022},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB76:FC76)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L76:M76)*SUM(F72,H72,J72,K72)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C76=1,StagingTRM!R76=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R76*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},24131594.720655341,24131594.720655341,{"$f":"IF(StagingTRM!C76=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J76*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S72)","v":697866.17100000009},{"$f":"IF(StagingTRM!C76=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC71:BZ71)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ76,0),IF(StagingTRM!$E76=1,(SUMIF(BillingActuals_Energy!$C:$C,B72,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B72,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H76*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S76:BN76)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ76,0))))","v":697866.17100000009},{"$f":"IF(StagingTRM!$C76,\"\",IF(R72=0,0,(SUM(L72:P72)/R72)))","v":34.57911519923114},{"$f":"IF(StagingTRM!$C76,\"\",IF(S72=0,0,SUM(Q72,L72,O72,M72,N72*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B72,StagingTRM!$A$8:$A$149,0),0))))/S72))","v":34.57911519923114},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,3,FALSE))-Q72+O72+N72+L72)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D81=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":3359544.9307200001},{"$f":"IF(StagingTRM!C85=1,0,(VLOOKUP(B81,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C85=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-590400.35736000002},2769144.5733599998,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S85:BN85),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S85:BN85)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S85:BN85),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S85:BN85)<>FALSE)))/2","v":45136.223779366737},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK85:EH85)*1000/2","v":231193.15564001506},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB85:FC85)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L85:M85)*SUM(F81,H81,J81,K81)*(-1))","v":-254797.08778667601},{"$f":"IF(OR(StagingTRM!C85=1,StagingTRM!R85=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R85*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-434556.40358000004},3045473.9527793815,3045473.9527793815,{"$f":"IF(StagingTRM!C85=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J85*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S81)","v":83564.652500000011},{"$f":"IF(StagingTRM!C85=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC80:BZ80)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ85,0),IF(StagingTRM!$E85=1,(SUMIF(BillingActuals_Energy!$C:$C,B81,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B81,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H85*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S85:BN85)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ85,0))))","v":83564.652500000011},{"$f":"IF(StagingTRM!$C85,\"\",IF(R81=0,0,(SUM(L81:P81)/R81)))","v":28.195180509040053},{"$f":"IF(StagingTRM!$C85,\"\",IF(S81=0,0,SUM(Q81,L81,O81,M81,N81*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B81,StagingTRM!$A$8:$A$149,0),0))))/S81))","v":28.195180509040053},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,3,FALSE))-Q81+O81+N81+L81)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D90=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":12671159.194799999},{"$f":"IF(StagingTRM!C94=1,0,(VLOOKUP(B90,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C94=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-2226806.6274000001},10444352.567399999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S94:BN94),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S94:BN94)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S94:BN94),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S94:BN94)<>FALSE)))/2","v":650781.05442375399},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK94:EH94)*1000/2","v":792497.56288045773},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB94:FC94)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L94:M94)*SUM(F90,H90,J90,K90)*(-1))","v":-856421.96869842231},{"$f":"IF(OR(StagingTRM!C94=1,StagingTRM!R94=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R94*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},11887631.184704211,11887631.184704211,{"$f":"IF(StagingTRM!C94=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J94*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S90)","v":315160.83300000004},{"$f":"IF(StagingTRM!C94=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC89:BZ89)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ94,0),IF(StagingTRM!$E94=1,(SUMIF(BillingActuals_Energy!$C:$C,B90,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B90,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H94*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S94:BN94)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ94,0))))","v":315160.83300000004},{"$f":"IF(StagingTRM!$C94,\"\",IF(R90=0,0,(SUM(L90:P90)/R90)))","v":35.001840523774057},{"$f":"IF(StagingTRM!$C94,\"\",IF(S90=0,0,SUM(Q90,L90,O90,M90,N90*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B90,StagingTRM!$A$8:$A$149,0),0))))/S90))","v":35.001840523774057},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,3,FALSE))-Q90+O90+N90+L90)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D99=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":9088408.5501599982},{"$f":"IF(StagingTRM!C103=1,0,(VLOOKUP(B99,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C103=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1597180.5010800003},7491228.0490799975,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S103:BN103),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S103:BN103)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S103:BN103),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S103:BN103)<>FALSE)))/2","v":1323726.3348585167},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK103:EH103)*1000/2","v":10834360.321743699},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB103:FC103)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":6.6053685553051764},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L103:M103)*SUM(F99,H99,J99,K99)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C103=1,StagingTRM!R103=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R103*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},19649314.705682211,19649321.311050765,{"$f":"IF(StagingTRM!C103=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J103*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S99)","v":226046.99649999998},{"$f":"IF(StagingTRM!C103=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC98:BZ98)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ103,0),IF(StagingTRM!$E103=1,(SUMIF(BillingActuals_Energy!$C:$C,B99,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B99,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H103*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S103:BN103)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ103,0))))","v":226046.99649999998},{"$f":"IF(StagingTRM!$C103,\"\",IF(R99=0,0,(SUM(L99:P99)/R99)))","v":86.92582345835666},{"$f":"IF(StagingTRM!$C103,\"\",IF(S99=0,0,SUM(Q99,L99,O99,M99,N99*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B99,StagingTRM!$A$8:$A$149,0),0))))/S99))","v":86.925852679574632},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,3,FALSE))-Q99+O99+N99+L99)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D108=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":5606175.2108399998},{"$f":"IF(StagingTRM!C112=1,0,(VLOOKUP(B108,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C112=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-985219.10442000011},4620956.1064200001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S112:BN112),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S112:BN112)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S112:BN112),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S112:BN112)<>FALSE)))/2","v":162852.20918870647},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK112:EH112)*1000/2","v":293034.83623453969},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB112:FC112)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":-5.2380922108826056},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L112:M112)*SUM(F108,H108,J108,K108)*(-1))","v":-253921.94704259044},{"$f":"IF(OR(StagingTRM!C112=1,StagingTRM!R112=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R112*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5076843.1518432461,5076837.913751035,{"$f":"IF(StagingTRM!C112=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J112*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S108)","v":139485.46750000003},{"$f":"IF(StagingTRM!C112=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC107:BZ107)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ112,0),IF(StagingTRM!$E112=1,(SUMIF(BillingActuals_Energy!$C:$C,B108,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B108,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H112*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S112:BN112)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ112,0))))","v":139485.46750000003},{"$f":"IF(StagingTRM!$C112,\"\",IF(R108=0,0,(SUM(L108:P108)/R108)))","v":34.576476339432595},{"$f":"IF(StagingTRM!$C112,\"\",IF(S108=0,0,SUM(Q108,L108,O108,M108,N108*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B108,StagingTRM!$A$8:$A$149,0),0))))/S108))","v":34.57643878647238},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,3,FALSE))-Q108+O108+N108+L108)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D117=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1622476.3557600002},{"$f":"IF(StagingTRM!C121=1,0,(VLOOKUP(B117,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C121=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-285131.06388000003},1337345.2918800001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S121:BN121),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S121:BN121)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S121:BN121),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S121:BN121)<>FALSE)))/2","v":43931.753292257366},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK121:EH121)*1000/2","v":91980.838224403531},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB121:FC121)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":-3.6388115960408323},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L121:M121)*SUM(F117,H117,J117,K117)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C121=1,StagingTRM!R121=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R121*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1473257.8833966611,1473254.2445850652,{"$f":"IF(StagingTRM!C121=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J121*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S117)","v":40356.000499999995},{"$f":"IF(StagingTRM!C121=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC116:BZ116)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ121,0),IF(StagingTRM!$E121=1,(SUMIF(BillingActuals_Energy!$C:$C,B117,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B117,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H121*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S121:BN121)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ121,0))))","v":40356.000499999995},{"$f":"IF(StagingTRM!$C121,\"\",IF(R117=0,0,(SUM(L117:P117)/R117)))","v":36.50644826870456},{"$f":"IF(StagingTRM!$C121,\"\",IF(S117=0,0,SUM(Q117,L117,O117,M117,N117*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B117,StagingTRM!$A$8:$A$149,0),0))))/S117))","v":36.506358100909168},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,3,FALSE))-Q117+O117+N117+L117)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D126=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1765218.4027200001},{"$f":"IF(StagingTRM!C130=1,0,(VLOOKUP(B126,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C130=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-310216.29336000001},1455002.1093600001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S130:BN130),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S130:BN130)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S130:BN130),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S130:BN130)<>FALSE)))/2","v":136761.54692029004},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK130:EH130)*1000/2","v":37578.353719604675},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB130:FC130)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L130:M130)*SUM(F126,H126,J126,K126)*(-1))","v":-94179.549149444458},{"$f":"IF(OR(StagingTRM!C130=1,StagingTRM!R130=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R130*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1629342.0099998948,1629342.0099998948,{"$f":"IF(StagingTRM!C130=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J130*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S126)","v":46139.165999999997},{"$f":"IF(StagingTRM!C130=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC125:BZ125)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ130,0),IF(StagingTRM!$E130=1,(SUMIF(BillingActuals_Energy!$C:$C,B126,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B126,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H130*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S130:BN130)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ130,0))))","v":46139.165999999997},{"$f":"IF(StagingTRM!$C130,\"\",IF(R126=0,0,(SUM(L126:P126)/R126)))","v":33.272436282234715},{"$f":"IF(StagingTRM!$C130,\"\",IF(S126=0,0,SUM(Q126,L126,O126,M126,N126*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B126,StagingTRM!$A$8:$A$149,0),0))))/S126))","v":33.272436282234715},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,3,FALSE))-Q126+O126+N126+L126)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D135=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":5932140.2517600004},{"$f":"IF(StagingTRM!C139=1,0,(VLOOKUP(B135,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C139=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1042503.61188},4889636.6398800006,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S139:BN139),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S139:BN139)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S139:BN139),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S139:BN139)<>FALSE)))/2","v":24257.654830187879},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK139:EH139)*1000/2","v":224197.04378463764},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B135,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB139:FC139)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":2.9701021632547784},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L139:M139)*SUM(F135,H135,J135,K135)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C139=1,StagingTRM!R139=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B135,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R139*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5138091.3384948261,5138094.3085969891,{"$f":"IF(StagingTRM!C139=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J139*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S135)","v":147543.79400000002},{"$f":"IF(StagingTRM!C139=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC134:BZ134)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ139,0),IF(StagingTRM!$E139=1,(SUMIF(BillingActuals_Energy!$C:$C,B135,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B135,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H139*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S139:BN139)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ139,0))))","v":147543.79400000002},{"$f":"IF(StagingTRM!$C139,\"\",IF(R135=0,0,(SUM(L135:P135)/R135)))","v":34.824198085871295},{"$f":"IF(StagingTRM!$C139,\"\",IF(S135=0,0,SUM(Q135,L135,O135,M135,N135*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B135,StagingTRM!$A$8:$A$149,0),0))))/S135))","v":34.824218216180284},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B135,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B135,'Billing totals'!$A:$S,3,FALSE))-Q135+O135+N135+L135)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D136=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2232057.1392000001},{"$f":"IF(StagingTRM!C140=1,0,(VLOOKUP(B136,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C140=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-392257.68960000004},1839799.4495999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S140:BN140),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S140:BN140)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S140:BN140),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S140:BN140)<>FALSE)))/2","v":172989.08448370709},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK140:EH140)*1000/2","v":52496.322089823741},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B136,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB140:FC140)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L140:M140)*SUM(F136,H136,J136,K136)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C140=1,StagingTRM!R140=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B136,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R140*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2065284.8561735307,2065284.8561735307,{"$f":"IF(StagingTRM!C140=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J140*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S136)","v":57371.138000000006},{"$f":"IF(StagingTRM!C140=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC135:BZ135)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ140,0),IF(StagingTRM!$E140=1,(SUMIF(BillingActuals_Energy!$C:$C,B136,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B136,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H140*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S140:BN140)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ140,0))))","v":57371.138000000006},{"$f":"IF(StagingTRM!$C140,\"\",IF(R136=0,0,(SUM(L136:P136)/R136)))","v":35.998673342919055},{"$f":"IF(StagingTRM!$C140,\"\",IF(S136=0,0,SUM(Q136,L136,O136,M136,N136*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B136,StagingTRM!$A$8:$A$149,0),0))))/S136))","v":35.998673342919055},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B136,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B136,'Billing totals'!$A:$S,3,FALSE))-Q136+O136+N136+L136)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D137=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":15931806.058080001},{"$f":"IF(StagingTRM!C141=1,0,(VLOOKUP(B137,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C141=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-2799826.8170399996},13131979.241040001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S141:BN141),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S141:BN141)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S141:BN141),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S141:BN141)<>FALSE)))/2","v":617352.9289544588},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK141:EH141)*1000/2","v":660366.27590905456},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB141:FC141)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L141:M141)*SUM(F137,H137,J137,K137)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C141=1,StagingTRM!R141=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R141*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},14409698.445903514,14409698.445903514,{"$f":"IF(StagingTRM!C141=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J141*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S137)","v":403014.79849999998},{"$f":"IF(StagingTRM!C141=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC136:BZ136)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ141,0),IF(StagingTRM!$E141=1,(SUMIF(BillingActuals_Energy!$C:$C,B137,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B137,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H141*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S141:BN141)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ141,0))))","v":403014.79849999998},{"$f":"IF(StagingTRM!$C141,\"\",IF(R137=0,0,(SUM(L137:P137)/R137)))","v":35.754762603099586},{"$f":"IF(StagingTRM!$C141,\"\",IF(S137=0,0,SUM(Q137,L137,O137,M137,N137*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B137,StagingTRM!$A$8:$A$149,0),0))))/S137))","v":35.754762603099586},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,3,FALSE))-Q137+O137+N137+L137)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D138=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":0},{"$f":"IF(StagingTRM!C142=1,0,(VLOOKUP(B138,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C142=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":0},0,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S142:BN142),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S142:BN142)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S142:BN142),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S142:BN142)<>FALSE)))/2","v":0},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK142:EH142)*1000/2","v":0},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB142:FC142)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L142:M142)*SUM(F138,H138,J138,K138)*(-1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(StagingTRM!C142=1,StagingTRM!R142=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R142*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},0,0,{"$f":"IF(StagingTRM!C142=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J142*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S138)","v":""},{"$f":"IF(StagingTRM!C142=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC137:BZ137)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ142,0),IF(StagingTRM!$E142=1,(SUMIF(BillingActuals_Energy!$C:$C,B138,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B138,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H142*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S142:BN142)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ142,0))))","v":""},{"$f":"IF(StagingTRM!$C142,\"\",IF(R138=0,0,(SUM(L138:P138)/R138)))","v":""},{"$f":"IF(StagingTRM!$C142,\"\",IF(S138=0,0,SUM(Q138,L138,O138,M138,N138*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B138,StagingTRM!$A$8:$A$149,0),0))))/S138))","v":""},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,3,FALSE))-Q138+O138+N138+L138)","v":0}]

{"sheet":"StagingPRDM","index":28,"n_rows":139,"n_cols":252,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Staging Table for Diurnal Energy Rates",null,null,null,"Tier 1 Peak (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTSL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aHLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aLLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aMonthly Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Demand Quantity from Regional Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Demand BD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","SQ Check","TTSL check"]
[null,null,null,null,null,"Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AD5:AD139)","v":4978.7683269230783},{"$f":"+SUM(AE5:AE139)","v":7778.6880000000001},6419.8720000000012,9818.6771730769196,8530.1675000000014,7868.8672499999975,6606.7557115384607,5590.5755192307679,6392.1529999999948,6878.0539423076943,6799.4674259259264,5938.423520833333,6372.8807037037031,7723.9549999999999,9134.2099999999955,9466.9011730769162,8651.4740208333351,7948.5782499999996,6663.6247115384613,5668.1955192307678,6477.1449999999977,6955.2929423076912,6908.6709807692314,6052.8490000000002,{"$f":"+SUM(BB5:BB139)","v":6602.3913245040558},{"$f":"+SUM(BC5:BC139)","v":7700.9416006399033},9123.3115946135531,9167.097181854806,8438.9675162708681,7838.9461579435965,6719.5714971678508,6218.3326190495163,6270.3813529395302,7045.3425113201347,6918.323336506488,6702.8298510285049,6562.1088308363096,7764.2712636022716,9186.231937510056,9192.5385764927123,8590.2879784708475,7852.9713668339245,6769.4168404050361,6224.931376262527,6274.7578532402022,7077.3923752867568,7059.5846357379587,6587.2819197220706,5121.3815512587134,6318.5797907084407,7321.0732752427539,7696.0388712326994,7210.2093915399782,6478.1973173894175,5585.0426471387909,4977.2965773195501,4745.916787265156,5523.9813514077759,5465.218381237617,5075.9605658022283,5279.7012986944974,6362.2005351257185,7386.0104650047106,7674.5310767437149,7299.1023060234174,6491.8982819450821,5589.4787661635019,4947.4791537409146,4758.6728294332243,5511.3669946314458,5370.3706003282769,5154.9425671251538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ModelMode=\"Actuals\",TRANSPOSE('Actuals Rates'!$I$6:$I$29),TRANSPOSE('Forecast Rates'!$I$6:$I$29))","v":10.37},8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,10.37,8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(IO5:IO139)/0.37-'Status Quo'!Q1","v":0}]
[null,"BESID","Customer","JOE","Slice/Block or Block",{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01",{"$f":"+BS4","v":"2025-03-01"},"2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+DV4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+ET4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01",{"$f":"+GQ4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Tier 1 CSP - aHLH - CDQ","Tier 1 CSP - aMW","Tier 1 CSP - aHLH","37% RR over TTSL","Tier 1 CSP - aMW"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB5)))","v":1.0089999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC5)))","v":1.1839999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD5)))","v":1.3620000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE5)))","v":1.5109999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF5)))","v":1.248},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG5)))","v":1.2450000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH5)))","v":1.0920000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI5)))","v":0.86199999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM5)))","v":0.81499999999999995},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN5)))","v":1.024},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO5)))","v":1.1970000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP5)))","v":1.373},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ5)))","v":1.52},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR5)))","v":1.4039999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS5)))","v":1.25},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT5)))","v":1.0960000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU5)))","v":0.86399999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY5)))","v":0.81499999999999995},{"$f":"IF($E5=1,F5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.379},{"$f":"IF($E5=1,G5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E5=1,H5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55100000000000005},{"$f":"IF($E5=1,I5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.90500000000000003},{"$f":"IF($E5=1,J5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.123},{"$f":"IF($E5=1,K5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.1299999999999999},{"$f":"IF($E5=1,L5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80400000000000005},{"$f":"IF($E5=1,M5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59599999999999997},{"$f":"IF($E5=1,N5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,O5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,P5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,Q5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"IF($E5=1,R5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73899999999999999},{"$f":"IF($E5=1,S5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.024},{"$f":"IF($E5=1,T5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.121},{"$f":"IF($E5=1,U5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.403},{"$f":"IF($E5=1,V5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2629999999999999},{"$f":"IF($E5=1,W5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.135},{"$f":"IF($E5=1,X5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80700000000000005},{"$f":"IF($E5=1,Y5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59799999999999998},{"$f":"IF($E5=1,Z5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,AA5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,AB5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,AC5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.68736057692307695},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80531999999999992},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.98503249999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0287211538461538},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.87703999999999993},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80538701923076927},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73039663461538473},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53464182692307693},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4960532407407407},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51157812499999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.70091666666666663},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.81427499999999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.99246750000000006},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0349014423076923},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95174999999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80899759615384614},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73289182692307686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53587499999999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49431730769230769},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51410750000000005},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63864329268292686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73753271028037382},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90356395348837215},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94278963414634154},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82378040540540542},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7844128440366972},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.69937828947368419},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48877743902439019},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40709294871794871},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45940773809523805},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.64016666666666666},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74573520249221181},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91038372093023268},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94845426829268298},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.89625694444444448},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.78792966360856276},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7017697368421052},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48990548780487803},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41363414634146339},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45363749999999997},{"$f":"IF($D5=1,\"\",(BB5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66588306451612911},{"$f":"IF($D5=1,\"\",(BC5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.77514008321775307},{"$f":"IF($D5=1,\"\",(BD5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.94736424731182789},{"$f":"IF($D5=1,\"\",(BE5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99083736559139779},{"$f":"IF($D5=1,\"\",(BF5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.85438936781609187},{"$f":"IF($D5=1,\"\",(BG5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7961561238223418},{"$f":"IF($D5=1,\"\",(BH5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.71730000000000005},{"$f":"IF($D5=1,\"\",(BI5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51442204301075267},{"$f":"IF($D5=1,\"\",(BJ5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BK5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BL5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BM5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF($D5=1,\"\",(BN5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.67544086021505378},{"$f":"IF($D5=1,\"\",(BO5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.78376005547850214},{"$f":"IF($D5=1,\"\",(BP5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.95451478494623665},{"$f":"IF($D5=1,\"\",(BQ5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99679032258064526},{"$f":"IF($D5=1,\"\",(BR5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.92796726190476198},{"$f":"IF($D5=1,\"\",(BS5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.79972543741588165},{"$f":"IF($D5=1,\"\",(BT5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7197513888888889},{"$f":"IF($D5=1,\"\",(BU5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51560887096774188},{"$f":"IF($D5=1,\"\",(BV5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BW5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BX5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BY5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF($D5=1,\"\",MAX(F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5,0))","v":0.32163942307692295},{"$f":"IF($D5=1,\"\",MAX(G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5,0))","v":0.37868000000000002},{"$f":"IF($D5=1,\"\",MAX(H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5,0))","v":0.37696750000000012},{"$f":"IF($D5=1,\"\",MAX(I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5,0))","v":0.48227884615384609},{"$f":"IF($D5=1,\"\",MAX(J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5,0))","v":0.37096000000000007},{"$f":"IF($D5=1,\"\",MAX(K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5,0))","v":0.43961298076923083},{"$f":"IF($D5=1,\"\",MAX(L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5,0))","v":0.36160336538461535},{"$f":"IF($D5=1,\"\",MAX(M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5,0))","v":0.32735817307692305},{"$f":"IF($D5=1,\"\",MAX(N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5,0))","v":0.21094675925925926},{"$f":"IF($D5=1,\"\",MAX(Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5,0))","v":0.30342187499999995},{"$f":"IF($D5=1,\"\",MAX(R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5,0))","v":0.32308333333333339},{"$f":"IF($D5=1,\"\",MAX(S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5,0))","v":0.38272500000000009},{"$f":"IF($D5=1,\"\",MAX(T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5,0))","v":0.38053249999999994},{"$f":"IF($D5=1,\"\",MAX(U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5,0))","v":0.4850985576923077},{"$f":"IF($D5=1,\"\",MAX(V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5,0))","v":0.45224999999999993},{"$f":"IF($D5=1,\"\",MAX(W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5,0))","v":0.44100240384615386},{"$f":"IF($D5=1,\"\",MAX(X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5,0))","v":0.36310817307692322},{"$f":"IF($D5=1,\"\",MAX(Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5,0))","v":0.328125},{"$f":"IF($D5=1,\"\",MAX(Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5,0))","v":0.21268269230769227},{"$f":"IF($D5=1,\"\",MAX(AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5,0))","v":0.3008924999999999},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5-DV5))","v":7.7639423076922953E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5-DW5))","v":8.4680000000000033E-2},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5-DX5))","v":3.7967500000000098E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5-DY5))","v":0.1272788461538461},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5-DZ5))","v":9.9960000000000049E-2},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5-EA5))","v":0.18761298076923083},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5-EB5))","v":4.6603365384615347E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5-EC5))","v":9.0358173076923065E-2},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5-ED5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5-EE5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5-EF5))","v":0.14394675925925926},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5-EG5))","v":0.11442187499999995},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5-EH5))","v":7.9083333333333394E-2},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5-EI5))","v":8.8725000000000109E-2},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5-EJ5))","v":4.1532499999999917E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5-EK5))","v":0.13009855769230771},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5-EL5))","v":0.18124999999999991},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5-EM5))","v":0.18900240384615385},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5-EN5))","v":4.8108173076923222E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5-EO5))","v":9.1125000000000012E-2},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5-EP5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5-EQ5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5-ER5))","v":0.14568269230769226},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5-ES5))","v":0.11189249999999989},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5))","v":0.34311693548387079},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5))","v":0.40885991678224687},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5))","v":0.41463575268817221},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5))","v":0.52016263440860211},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5))","v":0.39361063218390813},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5))","v":0.44884387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5))","v":0.37470000000000003},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5))","v":0.34757795698924732},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5))","v":0.34855913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5))","v":0.41323994452149793},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5))","v":0.41848521505376335},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5))","v":0.52320967741935476},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5))","v":0.47603273809523794},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5))","v":0.45027456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5))","v":0.37624861111111119},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5))","v":0.34839112903225811},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5-DV5))","v":9.9116935483870794E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5-DW5))","v":0.11485991678224688},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5-DX5))","v":7.5635752688172186E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5-DY5))","v":0.16516263440860213},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5-DZ5))","v":0.12261063218390811},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5-EA5))","v":0.19684387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5-EB5))","v":5.9700000000000031E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5-EC5))","v":0.11057795698924733},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5-ED5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5-EE5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5-EF5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5-EG5))","v":0.13876805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5-EH5))","v":0.10455913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5-EI5))","v":0.11923994452149794},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5-EJ5))","v":7.9485215053763325E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5-EK5))","v":0.16820967741935478},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5-EL5))","v":0.20503273809523792},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5-EM5))","v":0.19827456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5-EN5))","v":6.1248611111111184E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5-EO5))","v":0.11139112903225812},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5-EP5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5-EQ5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5-ER5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5-ES5))","v":0.13876805555555549},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR5:$GO5)*1000/2","v":12464.473757345084},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP5:$HM5)*1000/2","v":41369.267023900844},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET5:$FQ5)*1000/2","v":38112.743757345081},{"$f":"IF(StagingTRM!$C8=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD5:BA5))/2","v":88701.272651841122},{"$f":"+IM5","v":41369.267023900844},{"$f":"+IL5-'Status Quo'!K4","v":0},{"$f":"+IO5-SUM('Demand Revenues'!CC5:CZ5)/2","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM6)))","v":2.2149999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY6)))","v":2.2149999999999999},{"$f":"IF($E6=1,F6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.0000000000000001E-3},{"$f":"IF($E6=1,G6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.4999999999999999E-2},{"$f":"IF($E6=1,H6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2E-2},{"$f":"IF($E6=1,I6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.12},{"$f":"IF($E6=1,J6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8000000000000004E-2},{"$f":"IF($E6=1,K6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2000000000000003E-2},{"$f":"IF($E6=1,L6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.16800000000000001},{"$f":"IF($E6=1,M6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,N6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,O6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,P6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,Q6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"IF($E6=1,R6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.34300000000000003},{"$f":"IF($E6=1,S6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1E-2},{"$f":"IF($E6=1,T6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.29799999999999999},{"$f":"IF($E6=1,U6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69599999999999995},{"$f":"IF($E6=1,V6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.111},{"$f":"IF($E6=1,W6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.09},{"$f":"IF($E6=1,X6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.17399999999999999},{"$f":"IF($E6=1,Y6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,Z6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,AA6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,AB6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,AC6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36907932692307693},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2061375},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1814537037037036},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73703124999999992},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35540972222222222},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20732031250000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2268942307692308},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7075499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38535060975609753},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21264864864864866},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3800352564102565},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91258928571428566},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40511217948717948},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21101736111111113},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3127164634146342},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95821875000000001},{"$f":"IF($D6=1,\"\",(BB6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BC6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BD6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BE6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BF6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2089066091954023},{"$f":"IF($D6=1,\"\",(BG6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BH6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BI6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BJ6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BK6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BL6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BM6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF($D6=1,\"\",(BN6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BO6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BP6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BQ6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BR6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20890476190476193},{"$f":"IF($D6=1,\"\",(BS6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BT6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BU6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BV6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BW6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BX6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BY6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF($D6=1,\"\",MAX(F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6,0))","v":1.156920673076923},{"$f":"IF($D6=1,\"\",MAX(G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6,0))","v":1.0278624999999999},{"$f":"IF($D6=1,\"\",MAX(K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6,0))","v":1.7225462962962963},{"$f":"IF($D6=1,\"\",MAX(Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6,0))","v":1.4779687500000001},{"$f":"IF($D6=1,\"\",MAX(R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6,0))","v":1.1705902777777779},{"$f":"IF($D6=1,\"\",MAX(S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6,0))","v":1.0266796874999999},{"$f":"IF($D6=1,\"\",MAX(W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6,0))","v":1.6771057692307692},{"$f":"IF($D6=1,\"\",MAX(AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6,0))","v":1.50745},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6-DV6))","v":0.242920673076923},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6-DX6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6-DY6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6-DZ6))","v":0.18186249999999993},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6-EA6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6-EB6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6-EC6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6-ED6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6-EE6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6-EF6))","v":0.31854629629629638},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6-EG6))","v":0.44096875000000013},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6-EH6))","v":0.25659027777777788},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6-EJ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6-EK6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6-EL6))","v":0.18067968749999996},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6-EM6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6-EN6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6-EO6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6-EP6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6-EQ6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6-ER6))","v":0.27310576923076924},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6-ES6))","v":0.47045000000000003},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6))","v":1.0250933908045976},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6))","v":1.0250952380952381},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6-DV6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6-DX6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6-DY6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6-DZ6))","v":0.17909339080459763},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6-EA6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6-EB6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6-EC6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6-ED6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6-EE6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6-EF6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6-EG6))","v":0.3590416666666667},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6-EH6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6-EJ6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6-EK6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6-EL6))","v":0.17909523809523809},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6-EM6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6-EN6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6-EO6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6-EP6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6-EQ6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6-ER6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6-ES6))","v":0.3590416666666667},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR6:$GO6)*1000/2","v":29978.002844110579},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP6:$HM6)*1000/2","v":139753.50047881744},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET6:$FQ6)*1000/2","v":142633.47294411057},{"$f":"IF(StagingTRM!$C9=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD6:BA6))/2","v":34799.787134135368},{"$f":"+IM6","v":139753.50047881744},{"$f":"+IL6-'Status Quo'!K5","v":0},{"$f":"+IO6-SUM('Demand Revenues'!CC6:CZ6)/2","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB7)))","v":226.48805769230768},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC7)))","v":248.08449999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD7)))","v":297.65500000000003},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE7)))","v":309.26321153846158},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF7)))","v":259.05400000000003},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG7)))","v":242.13003846153845},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH7)))","v":267.13650000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI7)))","v":305.68955769230769},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ7)))","v":397.72399999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK7)))","v":419.82494230769237},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL7)))","v":404.30894444444448},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM7)))","v":252.70008333333331},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN7)))","v":226.17703703703702},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO7)))","v":247.82649999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP7)))","v":297.52100000000002},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ7)))","v":309.15621153846155},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR7)))","v":258.82310416666672},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS7)))","v":241.85703846153845},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT7)))","v":266.9255},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU7)))","v":305.57555769230771},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV7)))","v":397.83600000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW7)))","v":419.98994230769233},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX7)))","v":404.43421153846157},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY7)))","v":252.45000000000002},{"$f":"IF($E7=1,F7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.25699999999998},{"$f":"IF($E7=1,G7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":257.01100000000002},{"$f":"IF($E7=1,H7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":204.04599999999999},{"$f":"IF($E7=1,I7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":382.09700000000004},{"$f":"IF($E7=1,J7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":207.03399999999999},{"$f":"IF($E7=1,K7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":190.68899999999999},{"$f":"IF($E7=1,L7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":216.78799999999998},{"$f":"IF($E7=1,M7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":210.67499999999998},{"$f":"IF($E7=1,N7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":345.83100000000002},{"$f":"IF($E7=1,O7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":370.05799999999999},{"$f":"IF($E7=1,P7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":352.66200000000003},{"$f":"IF($E7=1,Q7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":224.51},{"$f":"IF($E7=1,R7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":189.57499999999999},{"$f":"IF($E7=1,S7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":189.03299999999999},{"$f":"IF($E7=1,T7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":230.95399999999998},{"$f":"IF($E7=1,U7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":257.51000000000005},{"$f":"IF($E7=1,V7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.19599999999997},{"$f":"IF($E7=1,W7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":189.89899999999997},{"$f":"IF($E7=1,X7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":216.05099999999999},{"$f":"IF($E7=1,Y7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":209.74999999999997},{"$f":"IF($E7=1,Z7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":344.93700000000001},{"$f":"IF($E7=1,AA7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":369.23200000000003},{"$f":"IF($E7=1,AB7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":352.17100000000005},{"$f":"IF($E7=1,AC7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":223.89099999999999},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.35424759615384},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.4374225},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":226.5853525},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":211.97485096153846},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86675749999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.28496634615385},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.26522836538464},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.03744711538459},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":285.28742249999999},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.68393028846157},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":272.70816666666667},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":194.60323177083333},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.38715277777777},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.00191749999999},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":225.44977},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":211.04847355769229},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":179.28913020833338},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.86944230769228},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.93254326923076},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":218.67583894230768},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":284.93730749999997},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.32953605769228},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":282.93671394230768},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.13908499999997},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":133.6543780487805},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.73842679127725},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.89801162790698},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":194.37419817073172},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.34429054054053},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.33508256880734},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.77429934210528},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.65661585365854},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":226.04556562500002},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.1126463414634},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":228.28947435897433},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.2378005952381},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.37078846153844},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.25791277258566},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.81144476744186},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.45533231707319},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":160.87977430555554},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.84767584097861},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.35960197368422},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.23325},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":225.59694374999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":269.68889939024393},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":216.37213414634147},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.037615625},{"$f":"IF($D7=1,\"\",(BB7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.97043413978494},{"$f":"IF($D7=1,\"\",(BC7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.66713453536752},{"$f":"IF($D7=1,\"\",(BD7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":209.16002284946237},{"$f":"IF($D7=1,\"\",(BE7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":204.21542338709676},{"$f":"IF($D7=1,\"\",(BF7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.26524856321836},{"$f":"IF($D7=1,\"\",(BG7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.66368506056529},{"$f":"IF($D7=1,\"\",(BH7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.81350277777779},{"$f":"IF($D7=1,\"\",(BI7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":206.08460752688171},{"$f":"IF($D7=1,\"\",(BJ7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":258.9577083333333},{"$f":"IF($D7=1,\"\",(BK7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":296.15250403225804},{"$f":"IF($D7=1,\"\",(BL7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":254.08097311827959},{"$f":"IF($D7=1,\"\",(BM7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":170.16603055555555},{"$f":"IF($D7=1,\"\",(BN7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.63835483870966},{"$f":"IF($D7=1,\"\",(BO7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.21159084604713},{"$f":"IF($D7=1,\"\",(BP7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":208.04710349462363},{"$f":"IF($D7=1,\"\",(BQ7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":203.29235752688172},{"$f":"IF($D7=1,\"\",(BR7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":171.39940625000003},{"$f":"IF($D7=1,\"\",(BS7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.21652489905787},{"$f":"IF($D7=1,\"\",(BT7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.44619027777779},{"$f":"IF($D7=1,\"\",(BU7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":205.69577284946237},{"$f":"IF($D7=1,\"\",(BV7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":258.56381249999998},{"$f":"IF($D7=1,\"\",(BW7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":295.76753494623654},{"$f":"IF($D7=1,\"\",(BX7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.59103897849462},{"$f":"IF($D7=1,\"\",(BY7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":169.64954305555554},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF($D7=1,\"\",MAX(F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7,0))","v":51.133810096153837},{"$f":"IF($D7=1,\"\",MAX(G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7,0))","v":78.647077499999995},{"$f":"IF($D7=1,\"\",MAX(H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7,0))","v":71.069647500000031},{"$f":"IF($D7=1,\"\",MAX(I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7,0))","v":97.288360576923111},{"$f":"IF($D7=1,\"\",MAX(J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7,0))","v":86.187242500000053},{"$f":"IF($D7=1,\"\",MAX(K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7,0))","v":66.845072115384596},{"$f":"IF($D7=1,\"\",MAX(L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7,0))","v":91.871271634615368},{"$f":"IF($D7=1,\"\",MAX(M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7,0))","v":86.652110576923093},{"$f":"IF($D7=1,\"\",MAX(N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7,0))","v":112.4365775},{"$f":"IF($D7=1,\"\",MAX(O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7,0))","v":103.1410120192308},{"$f":"IF($D7=1,\"\",MAX(P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7,0))","v":131.60077777777781},{"$f":"IF($D7=1,\"\",MAX(Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7,0))","v":58.096851562499978},{"$f":"IF($D7=1,\"\",MAX(R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7,0))","v":57.789884259259253},{"$f":"IF($D7=1,\"\",MAX(S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7,0))","v":78.824582499999991},{"$f":"IF($D7=1,\"\",MAX(T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7,0))","v":72.071230000000014},{"$f":"IF($D7=1,\"\",MAX(U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7,0))","v":98.107737980769258},{"$f":"IF($D7=1,\"\",MAX(V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7,0))","v":79.533973958333348},{"$f":"IF($D7=1,\"\",MAX(W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7,0))","v":66.987596153846169},{"$f":"IF($D7=1,\"\",MAX(X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7,0))","v":91.992956730769237},{"$f":"IF($D7=1,\"\",MAX(Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7,0))","v":86.899718750000034},{"$f":"IF($D7=1,\"\",MAX(Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7,0))","v":112.89869250000004},{"$f":"IF($D7=1,\"\",MAX(AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7,0))","v":103.66040625000005},{"$f":"IF($D7=1,\"\",MAX(AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7,0))","v":121.49749759615389},{"$f":"IF($D7=1,\"\",MAX(AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7,0))","v":66.310915000000051},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7-DV7))","v":11.437810096153839},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7-DW7))","v":21.388077499999994},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7-DX7))","v":25.811647500000028},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7-DY7))","v":32.981360576923109},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7-DZ7))","v":8.5982425000000546},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7-EA7))","v":21.203072115384593},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7-EB7))","v":53.656271634615365},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7-EC7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7-ED7))","v":36.187577500000003},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7-EE7))","v":59.785012019230798},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7-EF7))","v":64.714777777777812},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7-EG7))","v":1.4618515624999802},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7-EH7))","v":18.093884259259255},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7-EI7))","v":21.565582499999991},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7-EJ7))","v":26.813230000000011},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7-EK7))","v":33.800737980769256},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7-EL7))","v":1.9449739583333496},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7-EM7))","v":21.345596153846166},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7-EN7))","v":53.777956730769233},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7-EO7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7-EP7))","v":36.649692500000043},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7-EQ7))","v":60.304406250000049},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7-ER7))","v":54.611497596153896},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7-ES7))","v":9.6759150000000531},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7))","v":69.517623552522736},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7))","v":87.417365464632468},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7))","v":88.494977150537665},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7))","v":105.04778815136481},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7))","v":92.788751436781666},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7))","v":80.466353400973162},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7))","v":104.32299722222223},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7))","v":99.604950165425976},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7))","v":138.76629166666669},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7))","v":123.67243827543433},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7))","v":150.22797132616489},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7))","v":82.53405277777776},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7))","v":69.538682198327365},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7))","v":87.614909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7))","v":89.473896505376388},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7))","v":105.86385401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7))","v":87.423697916666697},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7))","v":80.640513562480578},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7))","v":104.47930972222221},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7))","v":99.879784842845339},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7))","v":139.27218750000003},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7))","v":124.22240736145579},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7))","v":150.84317255996694},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7))","v":82.800456944444477},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7-DV7))","v":29.821623552522738},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7-DW7))","v":30.158365464632467},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7-DX7))","v":43.236977150537662},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7-DY7))","v":40.740788151364811},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7-DZ7))","v":15.199751436781668},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7-EA7))","v":34.824353400973159},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7-EB7))","v":66.107997222222224},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7-EC7))","v":6.9159501654259827},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7-ED7))","v":62.517291666666694},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7-EE7))","v":80.316438275434336},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7-EF7))","v":83.341971326164895},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7-EG7))","v":25.899052777777761},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7-EH7))","v":29.842682198327367},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7-EI7))","v":30.355909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7-EJ7))","v":44.215896505376385},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7-EK7))","v":41.55685401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7-EL7))","v":9.8346979166666983},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7-EM7))","v":34.998513562480575},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7-EN7))","v":66.264309722222208},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7-EO7))","v":7.1907848428453462},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7-EP7))","v":63.023187500000034},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7-EQ7))","v":80.866407361455799},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7-ER7))","v":83.957172559966949},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7-ES7))","v":26.165456944444479},3377835.3582954397,11706583.321499171,9882580.0412161127,{"$f":"IF(StagingTRM!$C10=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD7:BA7))/2","v":28911151.195352487},11706583.321499171,{"$f":"+IL7-'Status Quo'!K6","v":0},{"$f":"+IO7-SUM('Demand Revenues'!CC7:CZ7)/2","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB8)))","v":68.788999999999987},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC8)))","v":70.734999999999999},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD8)))","v":93.361999999999995},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE8)))","v":88.518999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF8)))","v":74.287999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG8)))","v":70.396999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH8)))","v":68.5},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI8)))","v":85.155999999999992},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ8)))","v":101.297},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK8)))","v":110.973},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL8)))","v":108.261},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM8)))","v":85.515999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN8)))","v":68.575999999999993},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO8)))","v":70.522000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP8)))","v":93.149000000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ8)))","v":88.305999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR8)))","v":74.075000000000003},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS8)))","v":70.183999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT8)))","v":68.287000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU8)))","v":84.942999999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV8)))","v":101.084},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW8)))","v":110.76},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX8)))","v":108.048},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY8)))","v":85.302999999999997},{"$f":"IF($E8=1,F8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":64.35799999999999},{"$f":"IF($E8=1,G8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.667999999999992},{"$f":"IF($E8=1,H8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":69.605999999999995},{"$f":"IF($E8=1,I8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":126.134},{"$f":"IF($E8=1,J8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.521000000000001},{"$f":"IF($E8=1,K8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.466000000000001},{"$f":"IF($E8=1,L8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.925000000000004},{"$f":"IF($E8=1,M8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.822999999999993},{"$f":"IF($E8=1,N8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.381},{"$f":"IF($E8=1,O8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":101.18199999999999},{"$f":"IF($E8=1,P8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.341999999999999},{"$f":"IF($E8=1,Q8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":83.191999999999993},{"$f":"IF($E8=1,R8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":62.513000000000005},{"$f":"IF($E8=1,S8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.542999999999999},{"$f":"IF($E8=1,T8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":85.588999999999999},{"$f":"IF($E8=1,U8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.213999999999999},{"$f":"IF($E8=1,V8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.158000000000001},{"$f":"IF($E8=1,W8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.102999999999994},{"$f":"IF($E8=1,X8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.561999999999998},{"$f":"IF($E8=1,Y8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.460999999999999},{"$f":"IF($E8=1,Z8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.018000000000001},{"$f":"IF($E8=1,AA8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.819},{"$f":"IF($E8=1,AB8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.978999999999999},{"$f":"IF($E8=1,AC8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":82.828999999999994},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.030149038461545},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.948284999999998},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.929262500000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.443788461538468},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.220429999999993},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.772288461538466},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.46349759615385},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.372836538461542},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.977177499999996},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.849704326923074},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.437467592592597},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.027942708333327},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.651671296296293},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.910310000000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.625945000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.962745192307693},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.13822135416666},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.579838942307688},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.337533653846158},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.252408653846153},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.873699999999999},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.700932692307703},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.508399038461533},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.977995000000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.31254573170731},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.141788161993766},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.122886627906979},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.193167682926827},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.695719594594593},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.89719571865443},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.75184539473684},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.357085365853656},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.505825000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.801987804878053},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.510256410256417},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.097812500000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.046737179487181},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.095130841121495},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.82866860465117},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.721536585365854},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.879031249999997},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.702489296636088},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.61980921052632},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.228481707317073},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.381021875000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.646722560975604},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.815204268292682},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.987650000000009},{"$f":"IF($D8=1,\"\",(BB8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.746044354838709},{"$f":"IF($D8=1,\"\",(BC8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.698790568654637},{"$f":"IF($D8=1,\"\",(BD8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.782228494623659},{"$f":"IF($D8=1,\"\",(BE8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.451579301075277},{"$f":"IF($D8=1,\"\",(BF8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.99727729885057},{"$f":"IF($D8=1,\"\",(BG8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.186615074024225},{"$f":"IF($D8=1,\"\",(BH8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.896355555555559},{"$f":"IF($D8=1,\"\",(BI8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.720731182795703},{"$f":"IF($D8=1,\"\",(BJ8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.656576388888894},{"$f":"IF($D8=1,\"\",(BK8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.860926075268807},{"$f":"IF($D8=1,\"\",(BL8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.435733870967738},{"$f":"IF($D8=1,\"\",(BM8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.460548611111115},{"$f":"IF($D8=1,\"\",(BN8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.720569892473115},{"$f":"IF($D8=1,\"\",(BO8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.656950069348127},{"$f":"IF($D8=1,\"\",(BP8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.483118279569894},{"$f":"IF($D8=1,\"\",(BQ8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.974685483870964},{"$f":"IF($D8=1,\"\",(BR8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.598568452380945},{"$f":"IF($D8=1,\"\",(BS8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.993172274562582},{"$f":"IF($D8=1,\"\",(BT8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.767827777777782},{"$f":"IF($D8=1,\"\",(BU8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.596698924731186},{"$f":"IF($D8=1,\"\",(BV8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.543620833333335},{"$f":"IF($D8=1,\"\",(BW8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.709291666666672},{"$f":"IF($D8=1,\"\",(BX8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.267313172043004},{"$f":"IF($D8=1,\"\",(BY8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.315619444444451},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF($D8=1,\"\",MAX(F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8,0))","v":9.7588509615384424},{"$f":"IF($D8=1,\"\",MAX(G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8,0))","v":18.786715000000001},{"$f":"IF($D8=1,\"\",MAX(H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8,0))","v":30.432737499999988},{"$f":"IF($D8=1,\"\",MAX(I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8,0))","v":29.075211538461524},{"$f":"IF($D8=1,\"\",MAX(J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8,0))","v":27.067570000000003},{"$f":"IF($D8=1,\"\",MAX(K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8,0))","v":21.624711538461526},{"$f":"IF($D8=1,\"\",MAX(L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8,0))","v":20.03650240384615},{"$f":"IF($D8=1,\"\",MAX(M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8,0))","v":21.78316346153845},{"$f":"IF($D8=1,\"\",MAX(N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8,0))","v":21.319822500000001},{"$f":"IF($D8=1,\"\",MAX(O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8,0))","v":26.123295673076925},{"$f":"IF($D8=1,\"\",MAX(P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8,0))","v":28.823532407407399},{"$f":"IF($D8=1,\"\",MAX(Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8,0))","v":17.488057291666664},{"$f":"IF($D8=1,\"\",MAX(R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8,0))","v":11.924328703703701},{"$f":"IF($D8=1,\"\",MAX(S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8,0))","v":18.611690000000003},{"$f":"IF($D8=1,\"\",MAX(T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8,0))","v":30.523054999999999},{"$f":"IF($D8=1,\"\",MAX(U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8,0))","v":29.343254807692304},{"$f":"IF($D8=1,\"\",MAX(V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8,0))","v":24.936778645833343},{"$f":"IF($D8=1,\"\",MAX(W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8,0))","v":21.604161057692309},{"$f":"IF($D8=1,\"\",MAX(X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8,0))","v":19.949466346153848},{"$f":"IF($D8=1,\"\",MAX(Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8,0))","v":21.690591346153845},{"$f":"IF($D8=1,\"\",MAX(Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8,0))","v":21.210300000000004},{"$f":"IF($D8=1,\"\",MAX(AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8,0))","v":26.059067307692303},{"$f":"IF($D8=1,\"\",MAX(AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8,0))","v":25.539600961538468},{"$f":"IF($D8=1,\"\",MAX(AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8,0))","v":20.32500499999999},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8-DV8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8-DW8))","v":0.37071500000000057},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8-DX8))","v":15.840737499999987},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8-DY8))","v":9.7242115384615246},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8-DZ8))","v":2.268570000000004},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8-EA8))","v":1.4097115384615257},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8-EB8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8-EC8))","v":3.7251634615384503},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8-ED8))","v":6.0508225000000007},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8-EE8))","v":17.767295673076923},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8-EF8))","v":18.338532407407399},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8-EG8))","v":5.2130572916666633},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8-EH8))","v":1.8423287037036999},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8-EI8))","v":0.19569000000000258},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8-EJ8))","v":15.931054999999999},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8-EK8))","v":9.992254807692305},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8-EL8))","v":0.13777864583334321},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8-EM8))","v":1.3891610576923092},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8-EN8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8-EO8))","v":3.6325913461538448},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8-EP8))","v":5.9413000000000036},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8-EQ8))","v":17.703067307692301},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8-ER8))","v":15.054600961538469},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8-ES8))","v":8.0500049999999899},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8))","v":14.042955645161278},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8))","v":20.036209431345362},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8))","v":33.579771505376335},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8))","v":30.067420698924714},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8))","v":27.290722701149427},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8))","v":24.210384925975767},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8))","v":21.603644444444441},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8))","v":24.435268817204289},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8))","v":28.640423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8))","v":30.112073924731192},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8))","v":33.825266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8))","v":23.055451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8))","v":13.855430107526878},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8))","v":19.865049930651878},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8))","v":33.665881720430107},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8))","v":30.331314516129034},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8))","v":25.476431547619057},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8))","v":24.190827725437416},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8))","v":21.519172222222224},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8))","v":24.346301075268812},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8))","v":28.540379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8))","v":30.050708333333333},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8))","v":33.780686827956998},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8))","v":22.987380555555546},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8-DV8))","v":3.9609556451612775},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8-DW8))","v":1.6202094313453621},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8-DX8))","v":18.987771505376337},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8-DY8))","v":10.716420698924715},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8-DZ8))","v":2.4917227011494276},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8-EA8))","v":3.9953849259757668},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8-EB8))","v":0.55764444444444194},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8-EC8))","v":6.3772688172042891},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8-ED8))","v":13.371423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8-EE8))","v":21.75607392473119},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8-EF8))","v":23.340266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8-EG8))","v":10.780451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8-EH8))","v":3.7734301075268775},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8-EI8))","v":1.4490499306518778},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8-EJ8))","v":19.073881720430109},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8-EK8))","v":10.980314516129035},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8-EL8))","v":0.67743154761905799},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8-EM8))","v":3.9758277254374157},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8-EN8))","v":0.47317222222222455},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8-EO8))","v":6.2883010752688122},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8-EP8))","v":13.271379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8-EQ8))","v":21.694708333333331},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8-ER8))","v":23.295686827956999},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8-ES8))","v":10.712380555555546},951474.23871330544,3054568.9610237344,2685257.5117301322,{"$f":"IF(StagingTRM!$C11=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD8:BA8))/2","v":8972829.5359107815},3054568.9610237344,{"$f":"+IL8-'Status Quo'!K7","v":0},{"$f":"+IO8-SUM('Demand Revenues'!CC8:CZ8)/2","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB9)))","v":74.988},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC9)))","v":47.881999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD9)))","v":56.713000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE9)))","v":53.179000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF9)))","v":49.863999999999997},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG9)))","v":48.076000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH9)))","v":85.964000000000013},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI9)))","v":122.437},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ9)))","v":136.18199999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK9)))","v":133.375},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL9)))","v":125.765},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM9)))","v":104.59},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN9)))","v":75.35799999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO9)))","v":48.252000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP9)))","v":57.083000000000006},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ9)))","v":53.548999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR9)))","v":50.234999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS9)))","v":48.446000000000005},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT9)))","v":86.333999999999989},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU9)))","v":122.807},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV9)))","v":136.55200000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW9)))","v":133.745},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX9)))","v":126.13500000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY9)))","v":104.96},{"$f":"IF($E9=1,F9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.988999999999997},{"$f":"IF($E9=1,G9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.057000000000002},{"$f":"IF($E9=1,H9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.527999999999999},{"$f":"IF($E9=1,I9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.109999999999992},{"$f":"IF($E9=1,J9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.659999999999997},{"$f":"IF($E9=1,K9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.073},{"$f":"IF($E9=1,L9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.303999999999995},{"$f":"IF($E9=1,M9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.388000000000005},{"$f":"IF($E9=1,N9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":122.95800000000001},{"$f":"IF($E9=1,O9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.062},{"$f":"IF($E9=1,P9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.02000000000001},{"$f":"IF($E9=1,Q9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.911000000000001},{"$f":"IF($E9=1,R9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.645000000000003},{"$f":"IF($E9=1,S9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.521000000000001},{"$f":"IF($E9=1,T9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.314},{"$f":"IF($E9=1,U9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.312000000000005},{"$f":"IF($E9=1,V9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.901000000000003},{"$f":"IF($E9=1,W9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.268000000000001},{"$f":"IF($E9=1,X9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.491000000000007},{"$f":"IF($E9=1,Y9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.620999999999995},{"$f":"IF($E9=1,Z9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.27899999999998},{"$f":"IF($E9=1,AA9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.402},{"$f":"IF($E9=1,AB9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.33999999999999},{"$f":"IF($E9=1,AC9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.224999999999994},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.774177884615384},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.055765000000001},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.580202500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.423432692307692},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.838507500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.055668269230768},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.960781250000004},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.956185096153845},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.048655},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.09531730769231},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.404446759259258},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.519617187500003},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.504249999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.9618325},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.485920000000007},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.316956730769235},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.470510416666663},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.962122596153847},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.867995192307703},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.846540865384611},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.96413249999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.98608413461537},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.30953365384615},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.978194999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.837926829268291},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.807093457943925},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.870348837209299},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.440442073170729},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.479084459459465},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.623883792048929},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.563299342105267},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.005701219512204},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.87737812499999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.62508536585365},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.892426282051289},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.605333333333334},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.298314102564099},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.686710280373831},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.729999999999997},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.313310975609753},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.51659027777778},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.48122018348624},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.440963815789473},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.882600609756096},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.746165625},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.50143902439025},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.995131097560972},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.199556250000001},{"$f":"IF($D9=1,\"\",(BB9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.275400537634411},{"$f":"IF($D9=1,\"\",(BC9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.609407766990294},{"$f":"IF($D9=1,\"\",(BD9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.477797043010753},{"$f":"IF($D9=1,\"\",(BE9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.108350806451611},{"$f":"IF($D9=1,\"\",(BF9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.835074712643681},{"$f":"IF($D9=1,\"\",(BG9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.66509825033647},{"$f":"IF($D9=1,\"\",(BH9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.104066666666668},{"$f":"IF($D9=1,\"\",(BI9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.214573924731184},{"$f":"IF($D9=1,\"\",(BJ9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.41697638888888},{"$f":"IF($D9=1,\"\",(BK9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.68370967741934},{"$f":"IF($D9=1,\"\",(BL9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.673599462365587},{"$f":"IF($D9=1,\"\",(BM9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.959618055555566},{"$f":"IF($D9=1,\"\",(BN9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.159825268817201},{"$f":"IF($D9=1,\"\",(BO9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.503699029126217},{"$f":"IF($D9=1,\"\",(BP9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.362215053763443},{"$f":"IF($D9=1,\"\",(BQ9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.992768817204308},{"$f":"IF($D9=1,\"\",(BR9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.204544642857137},{"$f":"IF($D9=1,\"\",(BS9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.549935397039029},{"$f":"IF($D9=1,\"\",(BT9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.998804166666673},{"$f":"IF($D9=1,\"\",(BU9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.098997311827944},{"$f":"IF($D9=1,\"\",(BV9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.31170277777778},{"$f":"IF($D9=1,\"\",(BW9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.56812231182795},{"$f":"IF($D9=1,\"\",(BX9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.558022849462361},{"$f":"IF($D9=1,\"\",(BY9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.854355555555557},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF($D9=1,\"\",MAX(F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9,0))","v":23.213822115384616},{"$f":"IF($D9=1,\"\",MAX(G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9,0))","v":13.826234999999997},{"$f":"IF($D9=1,\"\",MAX(H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9,0))","v":15.132797499999995},{"$f":"IF($D9=1,\"\",MAX(I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9,0))","v":13.75556730769231},{"$f":"IF($D9=1,\"\",MAX(J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9,0))","v":15.025492499999991},{"$f":"IF($D9=1,\"\",MAX(K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9,0))","v":18.020331730769232},{"$f":"IF($D9=1,\"\",MAX(L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9,0))","v":43.003218750000009},{"$f":"IF($D9=1,\"\",MAX(M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9,0))","v":37.480814903846152},{"$f":"IF($D9=1,\"\",MAX(N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9,0))","v":17.133344999999991},{"$f":"IF($D9=1,\"\",MAX(O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9,0))","v":21.279682692307688},{"$f":"IF($D9=1,\"\",MAX(P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9,0))","v":28.360553240740742},{"$f":"IF($D9=1,\"\",MAX(Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9,0))","v":25.0703828125},{"$f":"IF($D9=1,\"\",MAX(R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9,0))","v":25.853749999999991},{"$f":"IF($D9=1,\"\",MAX(S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9,0))","v":14.290167500000003},{"$f":"IF($D9=1,\"\",MAX(T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9,0))","v":15.597079999999998},{"$f":"IF($D9=1,\"\",MAX(U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9,0))","v":14.232043269230765},{"$f":"IF($D9=1,\"\",MAX(V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9,0))","v":14.764489583333336},{"$f":"IF($D9=1,\"\",MAX(W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9,0))","v":18.483877403846158},{"$f":"IF($D9=1,\"\",MAX(X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9,0))","v":43.466004807692286},{"$f":"IF($D9=1,\"\",MAX(Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9,0))","v":37.960459134615391},{"$f":"IF($D9=1,\"\",MAX(Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9,0))","v":17.58786750000003},{"$f":"IF($D9=1,\"\",MAX(AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9,0))","v":21.758915865384637},{"$f":"IF($D9=1,\"\",MAX(AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9,0))","v":24.82546634615386},{"$f":"IF($D9=1,\"\",MAX(AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9,0))","v":28.981804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9-DV9))","v":11.454822115384616},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9-DW9))","v":5.3642349999999972},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9-DX9))","v":8.5027974999999962},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9-DY9))","v":6.0345673076923099},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9-DZ9))","v":3.1104924999999923},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9-EA9))","v":7.5783317307692322},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9-EB9))","v":27.85821875000001},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9-EC9))","v":12.464814903846154},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9-ED9))","v":2.0433449999999915},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9-EE9))","v":14.855682692307688},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9-EF9))","v":23.605553240740743},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9-EG9))","v":10.2463828125},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9-EH9))","v":14.094749999999991},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9-EI9))","v":5.8281675000000028},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9-EJ9))","v":8.9670799999999993},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9-EK9))","v":6.5110432692307647},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9-EL9))","v":2.8494895833333374},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9-EM9))","v":8.0418774038461578},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9-EN9))","v":28.321004807692287},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9-EO9))","v":12.944459134615393},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9-EP9))","v":2.4978675000000301},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9-EQ9))","v":15.334915865384637},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9-ER9))","v":20.070466346153861},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9-ES9))","v":14.157804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9))","v":26.712599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9))","v":15.272592233009703},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9))","v":18.235202956989248},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9))","v":15.070649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9))","v":16.028925287356316},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9))","v":20.41090174966353},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9))","v":44.859933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9))","v":39.222426075268814},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9))","v":24.765023611111104},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9))","v":23.691290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9))","v":31.091400537634414},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9))","v":30.630381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9))","v":27.198174731182789},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9))","v":15.748300970873785},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9))","v":18.720784946236563},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9))","v":15.556231182795692},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9))","v":16.030455357142863},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9))","v":20.896064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9))","v":45.335195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9))","v":39.708002688172058},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9))","v":25.240297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9))","v":24.176877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9))","v":31.576977150537644},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9))","v":31.105644444444437},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9-DV9))","v":14.953599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9-DW9))","v":6.8105922330097037},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9-DX9))","v":11.605202956989249},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9-DY9))","v":7.349649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9-DZ9))","v":4.1139252873563166},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9-EA9))","v":9.9689017496635302},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9-EB9))","v":29.714933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9-EC9))","v":14.206426075268816},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9-ED9))","v":9.6750236111111043},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9-EE9))","v":17.267290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9-EF9))","v":26.336400537634415},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9-EG9))","v":15.806381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9-EH9))","v":15.439174731182788},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9-EI9))","v":7.2863009708737856},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9-EJ9))","v":12.090784946236564},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9-EK9))","v":7.8352311827956918},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9-EL9))","v":4.1154553571428636},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9-EM9))","v":10.454064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9-EN9))","v":30.190195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9-EO9))","v":14.69200268817206},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9-EP9))","v":10.150297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9-EQ9))","v":17.752877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9-ER9))","v":26.821977150537645},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9-ES9))","v":16.281644444444439},1319204.4638730634,2783550.1876179469,2462413.4938730635,{"$f":"IF(StagingTRM!$C12=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD9:BA9))/2","v":7949827.9907174306},2783550.1876179469,{"$f":"+IL9-'Status Quo'!K8","v":0},{"$f":"+IO9-SUM('Demand Revenues'!CC9:CZ9)/2","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB10)))","v":26.059000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC10)))","v":28.802000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD10)))","v":32.344999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE10)))","v":32.309999999999995},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF10)))","v":31.329000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG10)))","v":31.153000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH10)))","v":28.841000000000005},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI10)))","v":25.672000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ10)))","v":23.909000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK10)))","v":23.657},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL10)))","v":24.195},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM10)))","v":23.713000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN10)))","v":26.064},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO10)))","v":28.807000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP10)))","v":32.35},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ10)))","v":32.314999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR10)))","v":31.334000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS10)))","v":31.158000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT10)))","v":28.846000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU10)))","v":25.677},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV10)))","v":23.914000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW10)))","v":23.661999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX10)))","v":24.2},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY10)))","v":23.718},{"$f":"IF($E10=1,F10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.277000000000001},{"$f":"IF($E10=1,G10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.472999999999999},{"$f":"IF($E10=1,H10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.218},{"$f":"IF($E10=1,I10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.439},{"$f":"IF($E10=1,J10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.027000000000005},{"$f":"IF($E10=1,K10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.798999999999999},{"$f":"IF($E10=1,L10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.988},{"$f":"IF($E10=1,M10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.797000000000001},{"$f":"IF($E10=1,N10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.632000000000001},{"$f":"IF($E10=1,O10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.091000000000001},{"$f":"IF($E10=1,P10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.834},{"$f":"IF($E10=1,Q10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.789000000000001},{"$f":"IF($E10=1,R10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.306999999999999},{"$f":"IF($E10=1,S10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.591999999999999},{"$f":"IF($E10=1,T10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.941000000000003},{"$f":"IF($E10=1,U10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.478999999999999},{"$f":"IF($E10=1,V10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.032000000000004},{"$f":"IF($E10=1,W10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.803999999999998},{"$f":"IF($E10=1,X10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.992999999999999},{"$f":"IF($E10=1,Y10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.802},{"$f":"IF($E10=1,Z10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.637},{"$f":"IF($E10=1,AA10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.096},{"$f":"IF($E10=1,AB10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.838999999999999},{"$f":"IF($E10=1,AC10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.794},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.955079326923077},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.705895000000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.029732500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.463100961538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.814530000000005},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.466814903846153},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.732064903846151},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.940874999999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.010582500000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.688163461538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.696189814814812},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.501304687499999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.691189814814813},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.710895000000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.0347325},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.468100961538461},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.892796874999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.471814903846152},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.73706490384615},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.945874999999997},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.015582500000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693163461538465},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.960177884615383},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.213772500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.30227743902439},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.754806853582554},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.510869186046513},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.189521341463415},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.420662162162159},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.732776758409788},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.307631578947367},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.849612804878051},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.508396874999999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.885576219512195},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.595875000000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533824404761907},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.338413461538458},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.759806853582552},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.515869186046512},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.194521341463414},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.438663194444445},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.737776758409789},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.312631578947366},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.85461280487805},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.513396875},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.890576219512194},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.569978658536584},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.55611875},{"$f":"IF($D10=1,\"\",(BB10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.022123655913976},{"$f":"IF($D10=1,\"\",(BC10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.056381414701804},{"$f":"IF($D10=1,\"\",(BD10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.015634408602153},{"$f":"IF($D10=1,\"\",(BE10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.256469086021504},{"$f":"IF($D10=1,\"\",(BF10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.095298850574714},{"$f":"IF($D10=1,\"\",(BG10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.503113055181696},{"$f":"IF($D10=1,\"\",(BH10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.019526388888885},{"$f":"IF($D10=1,\"\",(BI10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.255479838709679},{"$f":"IF($D10=1,\"\",(BJ10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.120722222222224},{"$f":"IF($D10=1,\"\",(BK10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.689173387096773},{"$f":"IF($D10=1,\"\",(BL10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.137993279569891},{"$f":"IF($D10=1,\"\",(BM10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.249813888888891},{"$f":"IF($D10=1,\"\",(BN10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.027122311827956},{"$f":"IF($D10=1,\"\",(BO10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.061381414701806},{"$f":"IF($D10=1,\"\",(BP10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.020634408602149},{"$f":"IF($D10=1,\"\",(BQ10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.261469086021506},{"$f":"IF($D10=1,\"\",(BR10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.126739583333329},{"$f":"IF($D10=1,\"\",(BS10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.508113055181695},{"$f":"IF($D10=1,\"\",(BT10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024526388888887},{"$f":"IF($D10=1,\"\",(BU10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.260479838709676},{"$f":"IF($D10=1,\"\",(BV10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.125722222222226},{"$f":"IF($D10=1,\"\",(BW10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.694173387096777},{"$f":"IF($D10=1,\"\",(BX10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.14299327956989},{"$f":"IF($D10=1,\"\",(BY10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.254815277777778},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF($D10=1,\"\",MAX(F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10,0))","v":6.1039206730769244},{"$f":"IF($D10=1,\"\",MAX(G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10,0))","v":9.0961050000000014},{"$f":"IF($D10=1,\"\",MAX(H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10,0))","v":9.3152674999999974},{"$f":"IF($D10=1,\"\",MAX(I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10,0))","v":7.8468990384615331},{"$f":"IF($D10=1,\"\",MAX(J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10,0))","v":8.5144699999999993},{"$f":"IF($D10=1,\"\",MAX(K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10,0))","v":4.8984175000000008},{"$f":"IF($D10=1,\"\",MAX(O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10,0))","v":4.9688365384615381},{"$f":"IF($D10=1,\"\",MAX(P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10,0))","v":5.4988101851851887},{"$f":"IF($D10=1,\"\",MAX(Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10,0))","v":5.2116953125000016},{"$f":"IF($D10=1,\"\",MAX(R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10,0))","v":6.3728101851851875},{"$f":"IF($D10=1,\"\",MAX(S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10,0))","v":9.0961049999999979},{"$f":"IF($D10=1,\"\",MAX(T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10,0))","v":9.3152675000000009},{"$f":"IF($D10=1,\"\",MAX(U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10,0))","v":7.8468990384615367},{"$f":"IF($D10=1,\"\",MAX(V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10,0))","v":8.4412031250000048},{"$f":"IF($D10=1,\"\",MAX(W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10,0))","v":4.8984174999999972},{"$f":"IF($D10=1,\"\",MAX(AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10,0))","v":4.9688365384615345},{"$f":"IF($D10=1,\"\",MAX(AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10,0))","v":5.2398221153846158},{"$f":"IF($D10=1,\"\",MAX(AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10,0))","v":5.5042274999999989},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10-DV10))","v":0.22592067307692432},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10-DW10))","v":3.3641050000000012},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10-DX10))","v":2.2802674999999972},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10-DY10))","v":2.4098990384615329},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10-DZ10))","v":2.210469999999999},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10-EA10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10-EB10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10-EC10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10-ED10))","v":2.013417500000001},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10-EE10))","v":2.0268365384615379},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10-EF10))","v":3.6208101851851886},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10-EG10))","v":1.2776953125000015},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10-EH10))","v":0.49481018518518738},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10-EI10))","v":3.3641049999999977},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10-EJ10))","v":2.2802675000000008},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10-EK10))","v":2.4098990384615364},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10-EL10))","v":2.1372031250000045},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10-EM10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10-EN10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10-EO10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10-EP10))","v":2.0134174999999974},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10-EQ10))","v":2.0268365384615343},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10-ER10))","v":3.3618221153846157},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10-ES10))","v":1.5702274999999988},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10))","v":9.0368763440860249},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10))","v":11.7456185852982},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10))","v":12.329365591397845},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10))","v":11.23370114942529},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10))","v":10.82147361111112},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10))","v":10.416520161290322},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10))","v":7.788277777777779},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10))","v":7.9678266129032274},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10))","v":8.46318611111111},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10))","v":9.0368776881720443},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10))","v":11.745618585298196},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10))","v":12.329365591397853},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10))","v":11.207260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10))","v":10.821473611111116},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10))","v":10.416520161290324},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10))","v":7.7882777777777754},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10))","v":7.967826612903222},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10))","v":8.4631847222222216},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10-DV10))","v":3.1588763440860248},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10-DW10))","v":6.0136185852981994},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10-DX10))","v":5.2943655913978453},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10-DY10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10-DZ10))","v":4.9297011494252896},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10-EA10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10-EB10))","v":4.3444736111111197},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10-EC10))","v":5.6795201612903217},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10-ED10))","v":4.9032777777777792},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10-EE10))","v":5.0258266129032272},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10-EF10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10-EG10))","v":4.5291861111111098},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10-EH10))","v":3.1588776881720442},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10-EI10))","v":6.0136185852981958},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10-EJ10))","v":5.2943655913978525},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10-EK10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10-EL10))","v":4.903260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10-EM10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10-EN10))","v":4.3444736111111162},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10-EO10))","v":5.6795201612903234},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10-EP10))","v":4.9032777777777756},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10-EQ10))","v":5.0258266129032219},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10-ER10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10-ES10))","v":4.5291847222222215},263375.81212852127,1141474.7956271211,810169.18212852126,{"$f":"IF(StagingTRM!$C13=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD10:BA10))/2","v":2676123.4300062265},1141474.7956271211,{"$f":"+IL10-'Status Quo'!K9","v":0},{"$f":"+IO10-SUM('Demand Revenues'!CC10:CZ10)/2","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB11)))","v":25.103999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC11)))","v":29.92},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD11)))","v":33.817999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE11)))","v":31.158000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF11)))","v":34.933999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG11)))","v":29.609000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH11)))","v":26.622},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI11)))","v":25.475999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ11)))","v":31.052999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK11)))","v":32.595999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL11)))","v":34.259},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM11)))","v":30.219000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN11)))","v":25.26},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO11)))","v":30.085999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP11)))","v":33.691000000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ11)))","v":31.024999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR11)))","v":34.808999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS11)))","v":29.474000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT11)))","v":26.481000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU11)))","v":25.332000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV11)))","v":30.985999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW11)))","v":32.535000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX11)))","v":34.204999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY11)))","v":30.149000000000001},{"$f":"IF($E11=1,F11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.106999999999999},{"$f":"IF($E11=1,G11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.180999999999997},{"$f":"IF($E11=1,H11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.244},{"$f":"IF($E11=1,I11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.467999999999996},{"$f":"IF($E11=1,J11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.223999999999997},{"$f":"IF($E11=1,K11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.796999999999997},{"$f":"IF($E11=1,L11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.5},{"$f":"IF($E11=1,M11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.206000000000003},{"$f":"IF($E11=1,N11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.318999999999996},{"$f":"IF($E11=1,O11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.89},{"$f":"IF($E11=1,P11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.372},{"$f":"IF($E11=1,Q11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.222000000000001},{"$f":"IF($E11=1,R11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.071000000000002},{"$f":"IF($E11=1,S11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.734999999999999},{"$f":"IF($E11=1,T11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.314999999999998},{"$f":"IF($E11=1,U11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.286000000000001},{"$f":"IF($E11=1,V11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E11=1,W11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.754999999999999},{"$f":"IF($E11=1,X11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.440999999999999},{"$f":"IF($E11=1,Y11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.363},{"$f":"IF($E11=1,Z11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.500999999999998},{"$f":"IF($E11=1,AA11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.064999999999998},{"$f":"IF($E11=1,AB11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.540999999999997},{"$f":"IF($E11=1,AC11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.39},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.594687499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.150047499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.614954999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.388937500000001},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.554792500000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.178156249999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.947759615384616},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.004221153846153},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.556515000000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.784451923076922},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.658092592592592},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.142856770833337},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.677094907407408},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.414929999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.628564999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.402105769230769},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.570885416666666},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.16061778846154},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.921569711538464},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.96440384615385},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.527060000000002},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.771334134615383},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.818947115384617},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.927544999999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.129618902439026},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.822507788161992},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.26813372093023},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.222451219512195},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.759141891891893},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.795045871559633},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.396773026315788},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.605926829268295},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.992787499999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.141753048780487},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.401349358974358},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.487163690476191},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.146608974358974},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.953797507788163},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.23320930232558},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.185884146341465},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.723010416666668},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.734556574923548},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.326131578947368},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.521957317073172},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9196875},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.076500000000003},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.472652439024394},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.303884375000001},{"$f":"IF($D11=1,\"\",(BB11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.744495967741933},{"$f":"IF($D11=1,\"\",(BC11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332932038834951},{"$f":"IF($D11=1,\"\",(BD11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.218037634408603},{"$f":"IF($D11=1,\"\",(BE11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.229518817204305},{"$f":"IF($D11=1,\"\",(BF11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.664688218390808},{"$f":"IF($D11=1,\"\",(BG11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.368900403768507},{"$f":"IF($D11=1,\"\",(BH11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.181787499999999},{"$f":"IF($D11=1,\"\",(BI11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.183467741935484},{"$f":"IF($D11=1,\"\",(BJ11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.639302777777779},{"$f":"IF($D11=1,\"\",(BK11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.415090053763443},{"$f":"IF($D11=1,\"\",(BL11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.614942204301077},{"$f":"IF($D11=1,\"\",(BM11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.036866666666668},{"$f":"IF($D11=1,\"\",(BN11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938504032258066},{"$f":"IF($D11=1,\"\",(BO11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.538337031900138},{"$f":"IF($D11=1,\"\",(BP11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.20920698924731},{"$f":"IF($D11=1,\"\",(BQ11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.220760752688172},{"$f":"IF($D11=1,\"\",(BR11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.636081845238095},{"$f":"IF($D11=1,\"\",(BS11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332458950201886},{"$f":"IF($D11=1,\"\",(BT11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.136829166666669},{"$f":"IF($D11=1,\"\",(BU11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.124185483870967},{"$f":"IF($D11=1,\"\",(BV11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.590450000000001},{"$f":"IF($D11=1,\"\",(BW11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.378987903225806},{"$f":"IF($D11=1,\"\",(BX11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.580258064516133},{"$f":"IF($D11=1,\"\",(BY11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.983695833333336},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF($D11=1,\"\",MAX(F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11,0))","v":3.5093125000000001},{"$f":"IF($D11=1,\"\",MAX(G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11,0))","v":6.7699525000000023},{"$f":"IF($D11=1,\"\",MAX(H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11,0))","v":6.2030449999999995},{"$f":"IF($D11=1,\"\",MAX(I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11,0))","v":3.7690625000000004},{"$f":"IF($D11=1,\"\",MAX(J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11,0))","v":10.379207499999993},{"$f":"IF($D11=1,\"\",MAX(K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11,0))","v":6.4308437500000046},{"$f":"IF($D11=1,\"\",MAX(L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11,0))","v":4.6742403846153842},{"$f":"IF($D11=1,\"\",MAX(M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11,0))","v":5.4717788461538461},{"$f":"IF($D11=1,\"\",MAX(N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11,0))","v":9.4964849999999927},{"$f":"IF($D11=1,\"\",MAX(O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11,0))","v":8.8115480769230743},{"$f":"IF($D11=1,\"\",MAX(P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11,0))","v":10.600907407407409},{"$f":"IF($D11=1,\"\",MAX(Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11,0))","v":9.0761432291666644},{"$f":"IF($D11=1,\"\",MAX(R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11,0))","v":3.5829050925925934},{"$f":"IF($D11=1,\"\",MAX(S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11,0))","v":6.6710700000000003},{"$f":"IF($D11=1,\"\",MAX(T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11,0))","v":6.0624350000000042},{"$f":"IF($D11=1,\"\",MAX(U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11,0))","v":3.62289423076923},{"$f":"IF($D11=1,\"\",MAX(V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11,0))","v":10.238114583333331},{"$f":"IF($D11=1,\"\",MAX(W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11,0))","v":6.3133822115384639},{"$f":"IF($D11=1,\"\",MAX(X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11,0))","v":4.5594302884615381},{"$f":"IF($D11=1,\"\",MAX(Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11,0))","v":5.3675961538461507},{"$f":"IF($D11=1,\"\",MAX(Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11,0))","v":9.4589399999999948},{"$f":"IF($D11=1,\"\",MAX(AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11,0))","v":8.7636658653846204},{"$f":"IF($D11=1,\"\",MAX(AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11,0))","v":10.386052884615381},{"$f":"IF($D11=1,\"\",MAX(AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11,0))","v":9.2214550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11-DV11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11-DW11))","v":1.082952500000002},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11-DX11))","v":1.3260449999999997},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11-DY11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11-DZ11))","v":3.8972074999999924},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11-EA11))","v":1.7168437500000042},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11-EB11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11-EC11))","v":1.7417788461538461},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11-ED11))","v":5.1044849999999924},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11-EE11))","v":2.8525480769230747},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11-EF11))","v":5.5289074074074085},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11-EG11))","v":5.1451432291666643},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11-EH11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11-EI11))","v":0.98407},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11-EJ11))","v":1.1854350000000045},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11-EK11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11-EL11))","v":3.7561145833333311},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11-EM11))","v":1.5993822115384635},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11-EN11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11-EO11))","v":1.6375961538461508},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11-EP11))","v":5.0669399999999944},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11-EQ11))","v":2.8046658653846208},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11-ER11))","v":5.3140528846153812},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11-ES11))","v":5.2904550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11))","v":6.3595040322580658},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11))","v":9.5870679611650509},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11))","v":9.599962365591395},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11))","v":6.9284811827956965},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11))","v":13.26931178160919},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11))","v":9.2400995962314951},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11))","v":7.4402125000000012},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11))","v":8.2925322580645151},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11))","v":12.413697222222218},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11))","v":12.180909946236554},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11))","v":13.644057795698924},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11))","v":12.182133333333333},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11))","v":6.3214959677419351},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11))","v":9.5476629680998606},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11))","v":9.4817930107526927},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11))","v":6.8042392473118269},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11))","v":13.172918154761902},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11))","v":9.1415410497981178},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11))","v":7.3441708333333331},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11))","v":8.2078145161290337},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11))","v":12.395549999999997},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11))","v":12.156012096774198},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11))","v":13.624741935483865},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11))","v":12.165304166666665},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11-DV11))","v":2.547504032258066},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11-DW11))","v":3.9000679611650506},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11-DX11))","v":4.7229623655913953},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11-DY11))","v":1.7724811827956968},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11-DZ11))","v":6.7873117816091897},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11-EA11))","v":4.5260995962314947},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11-EB11))","v":2.6782125000000017},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11-EC11))","v":4.5625322580645147},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11-ED11))","v":8.0216972222222189},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11-EE11))","v":6.2219099462365541},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11-EF11))","v":8.5720577956989246},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11-EG11))","v":8.2511333333333319},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11-EH11))","v":2.5094959677419353},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11-EI11))","v":3.8606629680998603},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11-EJ11))","v":4.6047930107526929},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11-EK11))","v":1.6482392473118272},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11-EL11))","v":6.6909181547619019},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11-EM11))","v":4.4275410497981174},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11-EN11))","v":2.5821708333333335},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11-EO11))","v":4.4778145161290333},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11-EP11))","v":8.0035499999999971},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11-EQ11))","v":6.1970120967741984},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11-ER11))","v":8.5527419354838656},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11-ES11))","v":8.2343041666666643},291670.95065287122,1193743.9979420332,843492.61489209835,{"$f":"IF(StagingTRM!$C14=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD11:BA11))/2","v":3069768.3263841323},1193743.9979420332,{"$f":"+IL11-'Status Quo'!K10","v":0},{"$f":"+IO11-SUM('Demand Revenues'!CC11:CZ11)/2","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB12)))","v":131.04600000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC12)))","v":188.78400000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD12)))","v":218.96600000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE12)))","v":192.69900000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF12)))","v":187.875},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG12)))","v":156.624},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH12)))","v":148.46300000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI12)))","v":132.13400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ12)))","v":125.83200000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK12)))","v":130.376},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL12)))","v":127.379},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM12)))","v":119.545},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN12)))","v":132.47199999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO12)))","v":190.20999999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP12)))","v":220.39099999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ12)))","v":194.124},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR12)))","v":189.29999999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS12)))","v":158.04899999999998},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT12)))","v":149.88800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU12)))","v":133.56},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV12)))","v":127.25700000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW12)))","v":131.80199999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX12)))","v":128.804},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY12)))","v":120.97},{"$f":"IF($E12=1,F12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":67.325999999999993},{"$f":"IF($E12=1,G12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":196.196},{"$f":"IF($E12=1,H12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":117.14899999999999},{"$f":"IF($E12=1,I12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":234.50400000000002},{"$f":"IF($E12=1,J12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.00599999999999},{"$f":"IF($E12=1,K12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":125.246},{"$f":"IF($E12=1,L12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":102.041},{"$f":"IF($E12=1,M12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":80.72999999999999},{"$f":"IF($E12=1,N12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.414999999999992},{"$f":"IF($E12=1,O12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":107.13799999999999},{"$f":"IF($E12=1,P12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":110.333},{"$f":"IF($E12=1,Q12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.656999999999996},{"$f":"IF($E12=1,R12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":74.400000000000006},{"$f":"IF($E12=1,S12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":109.94999999999999},{"$f":"IF($E12=1,T12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":129.68899999999999},{"$f":"IF($E12=1,U12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":170.173},{"$f":"IF($E12=1,V12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":119.03100000000001},{"$f":"IF($E12=1,W12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":126.41499999999999},{"$f":"IF($E12=1,X12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":103.17400000000001},{"$f":"IF($E12=1,Y12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":81.443000000000012},{"$f":"IF($E12=1,Z12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.437999999999988},{"$f":"IF($E12=1,AA12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":108.19499999999999},{"$f":"IF($E12=1,AB12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":111.52099999999999},{"$f":"IF($E12=1,AC12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.925999999999988},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.074012019230764},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.02582249999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.61287249999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.10995913461537},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.449015000000003},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.001249999999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.275627403846158},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.467069711538457},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.768049999999988},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.390127403846151},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.606155092592587},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.371940104166669},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.677537037037041},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.038187500000006},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.62715250000001},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.06867788461538},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.540080729166661},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.000478365384623},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.281915865384619},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.429536057692303},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.841887500000013},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.375927884615379},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.512975961538459},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.826645000000013},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.188304878048775},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.339121495327106},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.088398255813956},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.57766768292683},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.683118243243243},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.974333333333334},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.835999999999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.204192073170731},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.63126562499999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.551021341463411},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.043128205128198},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.173776785714281},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.56258974358974},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.167323987538936},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.838447674418603},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.38532012195121},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.067906250000007},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.733608562691131},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.666276315789474},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.006884146341456},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.385996875000004},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.324249999999992},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.700024390243904},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.392540624999995},{"$f":"IF($D12=1,\"\",(BB12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.86633467741936},{"$f":"IF($D12=1,\"\",(BC12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.932298196948679},{"$f":"IF($D12=1,\"\",(BD12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.42413709677417},{"$f":"IF($D12=1,\"\",(BE12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.26238978494622},{"$f":"IF($D12=1,\"\",(BF12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":87.019840517241377},{"$f":"IF($D12=1,\"\",(BG12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.187250336473753},{"$f":"IF($D12=1,\"\",(BH12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.60111805555556},{"$f":"IF($D12=1,\"\",(BI12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.501715053763434},{"$f":"IF($D12=1,\"\",(BJ12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.929479166666653},{"$f":"IF($D12=1,\"\",(BK12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.966435483870967},{"$f":"IF($D12=1,\"\",(BL12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.241014784946231},{"$f":"IF($D12=1,\"\",(BM12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.479463888888887},{"$f":"IF($D12=1,\"\",(BN12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.758365591397848},{"$f":"IF($D12=1,\"\",(BO12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.86267128987518},{"$f":"IF($D12=1,\"\",(BP12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.31624596774195},{"$f":"IF($D12=1,\"\",(BQ12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.15450940860215},{"$f":"IF($D12=1,\"\",(BR12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.33772023809523},{"$f":"IF($D12=1,\"\",(BS12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.080873485868096},{"$f":"IF($D12=1,\"\",(BT12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.533090277777774},{"$f":"IF($D12=1,\"\",(BU12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.393743279569875},{"$f":"IF($D12=1,\"\",(BV12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.86149166666668},{"$f":"IF($D12=1,\"\",(BW12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.858521505376331},{"$f":"IF($D12=1,\"\",(BX12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.133072580645162},{"$f":"IF($D12=1,\"\",(BY12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.411487500000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF($D12=1,\"\",MAX(F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12,0))","v":54.971987980769256},{"$f":"IF($D12=1,\"\",MAX(G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12,0))","v":105.75817750000003},{"$f":"IF($D12=1,\"\",MAX(H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12,0))","v":91.353127500000014},{"$f":"IF($D12=1,\"\",MAX(I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12,0))","v":77.589040865384646},{"$f":"IF($D12=1,\"\",MAX(J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12,0))","v":95.425984999999997},{"$f":"IF($D12=1,\"\",MAX(K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12,0))","v":62.622749999999996},{"$f":"IF($D12=1,\"\",MAX(L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12,0))","v":63.187372596153864},{"$f":"IF($D12=1,\"\",MAX(M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12,0))","v":57.666930288461558},{"$f":"IF($D12=1,\"\",MAX(N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12,0))","v":45.06395000000002},{"$f":"IF($D12=1,\"\",MAX(O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12,0))","v":42.985872596153854},{"$f":"IF($D12=1,\"\",MAX(P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12,0))","v":41.772844907407418},{"$f":"IF($D12=1,\"\",MAX(Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12,0))","v":45.173059895833333},{"$f":"IF($D12=1,\"\",MAX(R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12,0))","v":59.794462962962939},{"$f":"IF($D12=1,\"\",MAX(S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12,0))","v":107.17181249999997},{"$f":"IF($D12=1,\"\",MAX(T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12,0))","v":92.763847499999983},{"$f":"IF($D12=1,\"\",MAX(U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12,0))","v":79.055322115384612},{"$f":"IF($D12=1,\"\",MAX(V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12,0))","v":94.759919270833322},{"$f":"IF($D12=1,\"\",MAX(W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12,0))","v":64.048521634615355},{"$f":"IF($D12=1,\"\",MAX(X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12,0))","v":64.606084134615386},{"$f":"IF($D12=1,\"\",MAX(Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12,0))","v":59.130463942307699},{"$f":"IF($D12=1,\"\",MAX(Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12,0))","v":46.415112499999992},{"$f":"IF($D12=1,\"\",MAX(AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12,0))","v":44.426072115384613},{"$f":"IF($D12=1,\"\",MAX(AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12,0))","v":39.291024038461543},{"$f":"IF($D12=1,\"\",MAX(AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12,0))","v":50.143354999999985},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12-DV12))","v":5.8629879807692546},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12-DW12))","v":45.219177500000029},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12-DX12))","v":39.088127500000013},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12-DY12))","v":25.04804086538465},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12-DZ12))","v":30.229984999999999},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12-EA12))","v":16.982749999999996},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12-EB12))","v":18.570372596153867},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12-EC12))","v":28.412930288461556},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12-ED12))","v":30.064950000000017},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12-EE12))","v":28.187872596153852},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12-EF12))","v":30.233844907407416},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12-EG12))","v":23.668059895833334},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12-EH12))","v":10.685462962962937},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12-EI12))","v":46.632812499999972},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12-EJ12))","v":40.498847499999982},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12-EK12))","v":26.514322115384616},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12-EL12))","v":29.563919270833324},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12-EM12))","v":18.408521634615354},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12-EN12))","v":19.989084134615389},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12-EO12))","v":29.876463942307698},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12-EP12))","v":31.41611249999999},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12-EQ12))","v":29.628072115384612},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12-ER12))","v":27.752024038461542},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12-ES12))","v":28.638354999999986},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12))","v":64.179665322580661},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12))","v":111.85170180305134},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12))","v":104.54186290322583},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12))","v":84.43661021505379},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12))","v":100.85515948275862},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12))","v":71.436749663526243},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12))","v":68.861881944444463},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12))","v":62.632284946236581},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12))","v":54.902520833333355},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12))","v":50.409564516129038},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12))","v":49.137985215053774},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12))","v":55.065536111111115},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12))","v":65.713634408602132},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12))","v":113.3473287101248},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12))","v":106.07475403225804},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12))","v":85.969490591397843},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12))","v":100.96227976190475},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12))","v":72.968126514131882},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12))","v":70.354909722222231},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12))","v":64.166256720430127},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12))","v":56.395508333333325},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12))","v":51.943478494623662},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12))","v":50.67092741935484},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12))","v":56.558512499999992},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12-DV12))","v":15.070665322580659},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12-DW12))","v":51.31270180305134},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12-DX12))","v":52.276862903225833},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12-DY12))","v":31.895610215053793},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12-DZ12))","v":35.659159482758625},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12-EA12))","v":25.796749663526242},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12-EB12))","v":24.244881944444465},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12-EC12))","v":33.378284946236576},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12-ED12))","v":39.903520833333353},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12-EE12))","v":35.611564516129036},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12-EF12))","v":37.598985215053773},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12-EG12))","v":33.560536111111119},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12-EH12))","v":16.604634408602131},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12-EI12))","v":52.808328710124798},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12-EJ12))","v":53.809754032258041},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12-EK12))","v":33.428490591397846},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12-EL12))","v":35.766279761904755},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12-EM12))","v":27.328126514131881},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12-EN12))","v":25.737909722222234},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12-EO12))","v":34.912256720430122},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12-EP12))","v":41.396508333333323},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12-EQ12))","v":37.14547849462366},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12-ER12))","v":39.131927419354838},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12-ES12))","v":35.053512499999997},3214589.3253844636,8525578.1488311253,7586975.1553844642,{"$f":"IF(StagingTRM!$C15=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD12:BA12))/2","v":13044480.056856874},8525578.1488311253,{"$f":"+IL12-'Status Quo'!K11","v":0},{"$f":"+IO12-SUM('Demand Revenues'!CC12:CZ12)/2","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM13)))","v":164.66499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY13)))","v":164.66499999999999},{"$f":"IF($E13=1,F13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":149.97},{"$f":"IF($E13=1,G13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.589},{"$f":"IF($E13=1,H13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":178.45699999999999},{"$f":"IF($E13=1,I13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":197.50399999999999},{"$f":"IF($E13=1,J13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,K13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,L13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,M13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,N13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,O13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,P13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,Q13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"IF($E13=1,R13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.46899999999999},{"$f":"IF($E13=1,S13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.685},{"$f":"IF($E13=1,T13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.47499999999999},{"$f":"IF($E13=1,U13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.36},{"$f":"IF($E13=1,V13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,W13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,X13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,Y13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,Z13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,AA13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,AB13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,AC13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.08245432692308},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.46388749999997},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.9425775},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.91122596153849},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.93509750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.64823076923079},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.29869711538461},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.09463221153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.681465},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.46324759615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.7178449074074},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.49031510416668},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.14225231481481},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.67154249999999},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.1898625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.14584615384618},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.19626822916666},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86497115384614},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.5011466346154},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.26668509615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.85173750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.63823076923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.00426201923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.55747},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.63274085365853},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.84177881619939},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.53306686046511},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.16370426829269},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.14335810810812},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.6010611620795},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.47667763157895},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.18923780487805},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.48725625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.72456097560976},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.32928846153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.82150892857143},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.15473397435898},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":150.0298629283489},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.75471220930231},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.37484451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.41901388888888},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.7976513761468},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.66177631578947},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.34509451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.6422},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.8835518292683},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":128.05407926829267},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.48404687499999},{"$f":"IF($D13=1,\"\",(BB13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":149.83043010752687},{"$f":"IF($D13=1,\"\",(BC13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.50869070735089},{"$f":"IF($D13=1,\"\",(BD13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.50592204301077},{"$f":"IF($D13=1,\"\",(BE13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.64618951612906},{"$f":"IF($D13=1,\"\",(BF13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.36849568965516},{"$f":"IF($D13=1,\"\",(BG13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.58574831763124},{"$f":"IF($D13=1,\"\",(BH13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.46273333333335},{"$f":"IF($D13=1,\"\",(BI13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.40515725806452},{"$f":"IF($D13=1,\"\",(BJ13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.26181666666668},{"$f":"IF($D13=1,\"\",(BK13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.84726747311828},{"$f":"IF($D13=1,\"\",(BL13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.68393413978495},{"$f":"IF($D13=1,\"\",(BM13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.57820555555557},{"$f":"IF($D13=1,\"\",(BN13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.01845430107525},{"$f":"IF($D13=1,\"\",(BO13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.7076324549237},{"$f":"IF($D13=1,\"\",(BP13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.74135215053764},{"$f":"IF($D13=1,\"\",(BQ13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.87045833333335},{"$f":"IF($D13=1,\"\",(BR13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.5774449404762},{"$f":"IF($D13=1,\"\",(BS13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.79362045760431},{"$f":"IF($D13=1,\"\",(BT13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.65785694444446},{"$f":"IF($D13=1,\"\",(BU13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.57006989247313},{"$f":"IF($D13=1,\"\",(BV13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.4252763888889},{"$f":"IF($D13=1,\"\",(BW13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.01520026881721},{"$f":"IF($D13=1,\"\",(BX13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.8541814516129},{"$f":"IF($D13=1,\"\",(BY13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.74705972222222},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF($D13=1,\"\",MAX(F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13,0))","v":27.559545673076911},{"$f":"IF($D13=1,\"\",MAX(G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13,0))","v":49.535112500000025},{"$f":"IF($D13=1,\"\",MAX(H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13,0))","v":45.29742250000001},{"$f":"IF($D13=1,\"\",MAX(I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13,0))","v":42.607774038461514},{"$f":"IF($D13=1,\"\",MAX(J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13,0))","v":61.463902499999989},{"$f":"IF($D13=1,\"\",MAX(K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13,0))","v":56.815769230769206},{"$f":"IF($D13=1,\"\",MAX(L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13,0))","v":56.277302884615381},{"$f":"IF($D13=1,\"\",MAX(M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13,0))","v":36.749367788461541},{"$f":"IF($D13=1,\"\",MAX(N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13,0))","v":21.352534999999989},{"$f":"IF($D13=1,\"\",MAX(O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13,0))","v":5.4707524038461486},{"$f":"IF($D13=1,\"\",MAX(P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13,0))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13,0))","v":24.174684895833309},{"$f":"IF($D13=1,\"\",MAX(R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13,0))","v":27.499747685185184},{"$f":"IF($D13=1,\"\",MAX(S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13,0))","v":49.327457500000008},{"$f":"IF($D13=1,\"\",MAX(T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13,0))","v":45.050137500000005},{"$f":"IF($D13=1,\"\",MAX(U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13,0))","v":42.373153846153826},{"$f":"IF($D13=1,\"\",MAX(V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13,0))","v":61.202731770833338},{"$f":"IF($D13=1,\"\",MAX(W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13,0))","v":56.599028846153857},{"$f":"IF($D13=1,\"\",MAX(X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13,0))","v":56.074853365384598},{"$f":"IF($D13=1,\"\",MAX(Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13,0))","v":36.577314903846144},{"$f":"IF($D13=1,\"\",MAX(Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13,0))","v":21.182262499999979},{"$f":"IF($D13=1,\"\",MAX(AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13,0))","v":5.2957692307692241},{"$f":"IF($D13=1,\"\",MAX(AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13,0))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13,0))","v":24.107529999999997},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13-DV13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13-DW13))","v":7.8461125000000251},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13-DX13))","v":11.487422500000008},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13-DY13))","v":6.1577740384615112},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13-DZ13))","v":13.891902499999986},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13-EA13))","v":23.315769230769206},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13-EB13))","v":22.165302884615379},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13-EC13))","v":10.51336778846154},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13-ED13))","v":13.303534999999989},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13-EE13))","v":3.0317524038461485},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13-EF13))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13-EG13))","v":7.5606848958333082},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13-EH13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13-EI13))","v":7.6384575000000083},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13-EJ13))","v":11.240137500000003},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13-EK13))","v":5.9231538461538236},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13-EL13))","v":13.630731770833336},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13-EM13))","v":23.099028846153857},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13-EN13))","v":21.962853365384596},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13-EO13))","v":10.341314903846143},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13-EP13))","v":13.133262499999979},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13-EQ13))","v":2.8567692307692241},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13-ER13))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13-ES13))","v":7.4935299999999962},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13))","v":34.81156989247313},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13))","v":56.490309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13))","v":54.734077956989239},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13))","v":50.87281048387095},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13))","v":69.030504310344838},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13))","v":63.878251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13))","v":62.113266666666647},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13))","v":42.438842741935474},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13))","v":26.772183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13))","v":11.086732526881718},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13))","v":30.086794444444422},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13))","v":34.623545698924744},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13))","v":56.291367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13))","v":54.498647849462373},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13))","v":50.648541666666659},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13))","v":68.821555059523803},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13))","v":63.670379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13))","v":61.918143055555532},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13))","v":42.273930107526866},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13))","v":26.608723611111088},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13))","v":10.918799731182787},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13))","v":29.917940277777774},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13-DV13))","v":4.3025698924731302},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13-DW13))","v":14.801309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13-DX13))","v":20.924077956989237},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13-DY13))","v":14.422810483870947},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13-DZ13))","v":21.458504310344836},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13-EA13))","v":30.378251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13-EB13))","v":28.001266666666645},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13-EC13))","v":16.202842741935473},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13-ED13))","v":18.723183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13-EE13))","v":8.6477325268817182},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13-EF13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13-EG13))","v":13.472794444444421},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13-EH13))","v":4.1145456989247435},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13-EI13))","v":14.602367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13-EJ13))","v":20.68864784946237},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13-EK13))","v":14.198541666666657},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13-EL13))","v":21.2495550595238},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13-EM13))","v":30.170379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13-EN13))","v":27.80614305555553},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13-EO13))","v":16.037930107526865},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13-EP13))","v":18.559723611111089},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13-EQ13))","v":8.4797997311827871},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13-ER13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13-ES13))","v":13.303940277777773},1064990.0854228891,4660628.3267915845,3865587.2314854786,{"$f":"IF(StagingTRM!$C16=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD13:BA13))/2","v":19733020.82908522},4660628.3267915845,{"$f":"+IL13-'Status Quo'!K12","v":0},{"$f":"+IO13-SUM('Demand Revenues'!CC13:CZ13)/2","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM14)))","v":0.374},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY14)))","v":0.374},{"$f":"IF($E14=1,F14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.41699999999999998},{"$f":"IF($E14=1,G14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.96499999999999997},{"$f":"IF($E14=1,H14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54800000000000004},{"$f":"IF($E14=1,I14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.94799999999999995},{"$f":"IF($E14=1,J14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.8},{"$f":"IF($E14=1,K14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.67900000000000005},{"$f":"IF($E14=1,L14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.53400000000000003},{"$f":"IF($E14=1,M14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.47499999999999998},{"$f":"IF($E14=1,N14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.49},{"$f":"IF($E14=1,O14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52},{"$f":"IF($E14=1,P14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51200000000000001},{"$f":"IF($E14=1,Q14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.44600000000000001},{"$f":"IF($E14=1,R14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51},{"$f":"IF($E14=1,S14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73299999999999998},{"$f":"IF($E14=1,T14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.073},{"$f":"IF($E14=1,U14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.093},{"$f":"IF($E14=1,V14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80600000000000005},{"$f":"IF($E14=1,W14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.68500000000000005},{"$f":"IF($E14=1,X14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54},{"$f":"IF($E14=1,Y14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.48},{"$f":"IF($E14=1,Z14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.496},{"$f":"IF($E14=1,AA14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52700000000000002},{"$f":"IF($E14=1,AB14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51800000000000002},{"$f":"IF($E14=1,AC14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.45200000000000001},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3660913461538462},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51612499999999994},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31906944444444441},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2900416666666667},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36596990740740737},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51620833333333327},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32001682692307692},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28941749999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32960060975609756},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50525337837837836},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23542307692307693},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23579166666666668},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32789743589743592},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50560416666666663},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2382987804878049},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23385937499999998},{"$f":"IF($D14=1,\"\",(BB14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BC14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BD14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BE14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BF14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5115014367816092},{"$f":"IF($D14=1,\"\",(BG14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BH14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BI14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BJ14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BK14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BL14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399193548387097},{"$f":"IF($D14=1,\"\",(BM14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF($D14=1,\"\",(BN14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BO14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BP14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BQ14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BR14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51166369047619042},{"$f":"IF($D14=1,\"\",(BS14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BT14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BU14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BV14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BW14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BX14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399059139784949},{"$f":"IF($D14=1,\"\",(BY14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF($D14=1,\"\",MAX(F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14,0))","v":0.26290865384615381},{"$f":"IF($D14=1,\"\",MAX(G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14,0))","v":0.26287500000000008},{"$f":"IF($D14=1,\"\",MAX(K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14,0))","v":9.8930555555555577E-2},{"$f":"IF($D14=1,\"\",MAX(Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14,0))","v":8.3958333333333302E-2},{"$f":"IF($D14=1,\"\",MAX(R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14,0))","v":0.26303009259259263},{"$f":"IF($D14=1,\"\",MAX(S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14,0))","v":0.26279166666666676},{"$f":"IF($D14=1,\"\",MAX(W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14,0))","v":9.7983173076923058E-2},{"$f":"IF($D14=1,\"\",MAX(AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14,0))","v":8.4582500000000005E-2},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14-DV14))","v":8.6908653846153816E-2},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14-DW14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14-DX14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14-DY14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14-DZ14))","v":5.8875000000000094E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14-EA14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14-EC14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14-ED14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14-EE14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14-EF14))","v":3.7930555555555578E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14-EH14))","v":8.7030092592592645E-2},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14-EI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14-EJ14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14-EK14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14-EL14))","v":5.879166666666677E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14-EM14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14-EO14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14-EP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14-EQ14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14-ER14))","v":3.6983173076923059E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14-ES14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14))","v":0.26749856321839083},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14))","v":0.13400806451612901},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14))","v":0.2673363095238096},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14))","v":0.13400940860215049},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14-DV14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14-DW14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14-DX14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14-DY14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14-DZ14))","v":6.3498563218390841E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14-EA14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14-EC14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14-ED14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14-EE14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14-EF14))","v":7.3008064516129012E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14-EH14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14-EI14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14-EJ14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14-EK14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14-EL14))","v":6.3336309523809614E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14-EM14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14-EO14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14-EP14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14-EQ14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14-ER14))","v":7.3009408602150494E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14-ES14))","v":0},7809.3280762464419,26579.157499938708,24546.151294515672,{"$f":"IF(StagingTRM!$C17=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD14:BA14))/2","v":71876.504258217552},26579.157499938708,{"$f":"+IL14-'Status Quo'!K13","v":0},{"$f":"+IO14-SUM('Demand Revenues'!CC14:CZ14)/2","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB15)))","v":24.403826923076924},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF15)))","v":31.620999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL15)))","v":34.755537037037037},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM15)))","v":19.298041666666666},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN15)))","v":24.403203703703703},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR15)))","v":31.621729166666668},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX15)))","v":34.754557692307692},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY15)))","v":19.296999999999997},{"$f":"IF($E15=1,F15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.279},{"$f":"IF($E15=1,G15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.710999999999999},{"$f":"IF($E15=1,H15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.59},{"$f":"IF($E15=1,I15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.916999999999998},{"$f":"IF($E15=1,J15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,K15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,L15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,M15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,N15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,O15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,P15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,Q15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"IF($E15=1,R15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.459999999999997},{"$f":"IF($E15=1,S15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.927},{"$f":"IF($E15=1,T15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.042999999999999},{"$f":"IF($E15=1,U15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.334999999999997},{"$f":"IF($E15=1,V15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,W15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,X15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,Y15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,Z15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,AA15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,AB15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,AC15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.776387019230771},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.312849999999997},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.678284722222223},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.202932291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.757243055555559},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331557291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.71481971153846},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.168979999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.459795731707317},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.521763513513513},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.170237179487177},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.468616071428571},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.213657051282052},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.576881944444445},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.487097560975609},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.224340625},{"$f":"IF($D15=1,\"\",(BB15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BC15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BD15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BE15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BF15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.849974137931031},{"$f":"IF($D15=1,\"\",(BG15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BH15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BI15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BJ15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BK15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BL15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.529748655913977},{"$f":"IF($D15=1,\"\",(BM15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555555},{"$f":"IF($D15=1,\"\",(BN15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BO15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BP15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BQ15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BR15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.865267857142857},{"$f":"IF($D15=1,\"\",(BS15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BT15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BU15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BV15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BW15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BX15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.528404569892473},{"$f":"IF($D15=1,\"\",(BY15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555551},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF($D15=1,\"\",MAX(F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15,0))","v":4.6274399038461524},{"$f":"IF($D15=1,\"\",MAX(G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15,0))","v":7.3081500000000013},{"$f":"IF($D15=1,\"\",MAX(K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15,0))","v":11.077252314814814},{"$f":"IF($D15=1,\"\",MAX(Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15,0))","v":4.6459606481481437},{"$f":"IF($D15=1,\"\",MAX(S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15,0))","v":7.2901718750000022},{"$f":"IF($D15=1,\"\",MAX(W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15,0))","v":11.039737980769232},{"$f":"IF($D15=1,\"\",MAX(AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15-DV15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15-DW15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15-DX15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15-DY15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15-DZ15))","v":1.6921500000000016},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15-EA15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15-EB15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15-ED15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15-EE15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15-EF15))","v":2.4332523148148137},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15-EH15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15-EI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15-EJ15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15-EK15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15-EL15))","v":1.6741718750000025},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15-EM15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15-EN15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15-EP15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15-EQ15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15-ER15))","v":2.3957379807692316},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15-ES15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15))","v":6.9713134822167078},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15))","v":9.7710258620689672},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15))","v":14.22578838112306},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15))","v":1.7711236111111113},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15))","v":6.9706902628434868},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15))","v":9.7564613095238109},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15))","v":14.226153122415219},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15))","v":1.7700819444444456},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15-DV15))","v":1.8053134822167074},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15-DW15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15-DX15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15-DY15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15-DZ15))","v":4.1550258620689675},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15-EA15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15-EB15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15-ED15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15-EE15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15-EF15))","v":5.5817883811230598},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15-EH15))","v":1.8046902628434864},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15-EI15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15-EJ15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15-EK15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15-EL15))","v":4.1404613095238112},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15-EM15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15-EN15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15-EP15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15-EQ15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15-ER15))","v":5.5821531224152192},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15-ES15))","v":0},120152.89998875522,1051170.4725430643,752554.80122584559,{"$f":"IF(StagingTRM!$C18=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD15:BA15))/2","v":3183195.2673533056},1051170.4725430643,{"$f":"+IL15-'Status Quo'!K14","v":-1.1641532182693481E-10},{"$f":"+IO15-SUM('Demand Revenues'!CC15:CZ15)/2","v":0}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB17)))","v":12.041},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC17)))","v":14.25},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD17)))","v":14.631},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE17)))","v":15.545999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF17)))","v":13.715},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG17)))","v":13.254},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH17)))","v":12.167},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI17)))","v":10.667999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ17)))","v":10.882999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK17)))","v":11.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL17)))","v":11.057},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM17)))","v":10.851000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN17)))","v":11.128},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO17)))","v":13.348000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP17)))","v":13.717000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ17)))","v":14.566000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR17)))","v":13.737},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS17)))","v":12.269},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT17)))","v":11.18},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU17)))","v":9.6720000000000006},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV17)))","v":9.8819999999999997},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW17)))","v":10.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX17)))","v":10.051},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY17)))","v":9.8390000000000004},{"$f":"IF($E17=1,F17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.888999999999999},{"$f":"IF($E17=1,G17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.257},{"$f":"IF($E17=1,H17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.15},{"$f":"IF($E17=1,I17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.279},{"$f":"IF($E17=1,J17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.537000000000001},{"$f":"IF($E17=1,K17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.612},{"$f":"IF($E17=1,L17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E17=1,M17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.335000000000001},{"$f":"IF($E17=1,N17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.605},{"$f":"IF($E17=1,O17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.516},{"$f":"IF($E17=1,P17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.988},{"$f":"IF($E17=1,Q17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.824},{"$f":"IF($E17=1,R17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.928000000000001},{"$f":"IF($E17=1,S17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.839},{"$f":"IF($E17=1,T17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.093999999999999},{"$f":"IF($E17=1,U17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.695},{"$f":"IF($E17=1,V17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.396000000000001},{"$f":"IF($E17=1,W17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.451000000000001},{"$f":"IF($E17=1,X17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.431000000000001},{"$f":"IF($E17=1,Y17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.103},{"$f":"IF($E17=1,Z17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.461},{"$f":"IF($E17=1,AA17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.271000000000001},{"$f":"IF($E17=1,AB17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.637},{"$f":"IF($E17=1,AC17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.553000000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.112853365384616},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5790775},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.284445},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.972197115384615},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.772475},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.903814903846154},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.097382211538463},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2517788461538455},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1532300000000006},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6908942307692296},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2928958333333327},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4497786458333337},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1712222222222213},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.648025000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.347572500000002},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.979701923076922},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.178325520833333},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.905987980769229},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0989086538461539},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.247490384615384},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1437000000000008},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6820288461538446},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2841923076923063},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4231274999999997},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1546189024390241},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4472990654205606},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.125270348837208},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.728362804878047},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.885398648648648},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2455963302752284},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3885822368421046},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.511176829268293},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5168593750000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8918749999999998},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4563557692307683},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6129732142857138},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1033493589743602},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.493423676012462},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1676366279069761},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7250548780487804},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2326631944444451},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.239076452599388},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3805427631578961},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4973475609756104},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4992031249999993},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8744420731707319},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5180091463414636},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5061718749999997},{"$f":"IF($D17=1,\"\",(BB17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2495456989247309},{"$f":"IF($D17=1,\"\",(BC17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629977808599168},{"$f":"IF($D17=1,\"\",(BD17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.28611693548387},{"$f":"IF($D17=1,\"\",(BE17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.982979838709676},{"$f":"IF($D17=1,\"\",(BF17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.96992528735632},{"$f":"IF($D17=1,\"\",(BG17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.174020188425303},{"$f":"IF($D17=1,\"\",(BH17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3758888888888894},{"$f":"IF($D17=1,\"\",(BI17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4844166666666663},{"$f":"IF($D17=1,\"\",(BJ17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4259541666666671},{"$f":"IF($D17=1,\"\",(BK17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8977782258064497},{"$f":"IF($D17=1,\"\",(BL17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5227338709677412},{"$f":"IF($D17=1,\"\",(BM17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5926027777777776},{"$f":"IF($D17=1,\"\",(BN17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3040497311827952},{"$f":"IF($D17=1,\"\",(BO17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6887642163661578},{"$f":"IF($D17=1,\"\",(BP17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.339645161290322},{"$f":"IF($D17=1,\"\",(BQ17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.985717741935483},{"$f":"IF($D17=1,\"\",(BR17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344470238095239},{"$f":"IF($D17=1,\"\",(BS17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1723674293405111},{"$f":"IF($D17=1,\"\",(BT17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3733763888888895},{"$f":"IF($D17=1,\"\",(BU17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.475922043010752},{"$f":"IF($D17=1,\"\",(BV17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4128125000000002},{"$f":"IF($D17=1,\"\",(BW17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8851357526881714},{"$f":"IF($D17=1,\"\",(BX17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5055524193548377},{"$f":"IF($D17=1,\"\",(BY17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5711472222222218},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF($D17=1,\"\",MAX(F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17,0))","v":1.9281466346153842},{"$f":"IF($D17=1,\"\",MAX(G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17,0))","v":2.6709224999999996},{"$f":"IF($D17=1,\"\",MAX(H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17,0))","v":2.3465550000000004},{"$f":"IF($D17=1,\"\",MAX(I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17,0))","v":2.5738028846153842},{"$f":"IF($D17=1,\"\",MAX(J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17,0))","v":1.9425249999999998},{"$f":"IF($D17=1,\"\",MAX(K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17,0))","v":2.3501850961538455},{"$f":"IF($D17=1,\"\",MAX(L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17,0))","v":2.069617788461537},{"$f":"IF($D17=1,\"\",MAX(M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17,0))","v":1.4162211538461538},{"$f":"IF($D17=1,\"\",MAX(N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17,0))","v":1.7297699999999985},{"$f":"IF($D17=1,\"\",MAX(O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17,0))","v":1.6801057692307708},{"$f":"IF($D17=1,\"\",MAX(P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17,0))","v":1.7641041666666677},{"$f":"IF($D17=1,\"\",MAX(Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17,0))","v":1.4012213541666672},{"$f":"IF($D17=1,\"\",MAX(R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17,0))","v":1.9567777777777788},{"$f":"IF($D17=1,\"\",MAX(S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17,0))","v":2.6999750000000002},{"$f":"IF($D17=1,\"\",MAX(T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17,0))","v":2.3694274999999987},{"$f":"IF($D17=1,\"\",MAX(U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17,0))","v":2.5862980769230788},{"$f":"IF($D17=1,\"\",MAX(V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17,0))","v":2.5586744791666671},{"$f":"IF($D17=1,\"\",MAX(W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17,0))","v":2.3630120192307711},{"$f":"IF($D17=1,\"\",MAX(X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17,0))","v":2.0810913461538458},{"$f":"IF($D17=1,\"\",MAX(Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17,0))","v":1.4245096153846166},{"$f":"IF($D17=1,\"\",MAX(Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17,0))","v":1.7382999999999988},{"$f":"IF($D17=1,\"\",MAX(AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17,0))","v":1.6889711538461558},{"$f":"IF($D17=1,\"\",MAX(AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17,0))","v":1.7668076923076939},{"$f":"IF($D17=1,\"\",MAX(AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17,0))","v":1.4158725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17-DV17))","v":0.63814663461538412},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17-DW17))","v":0.91292249999999964},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17-DX17))","v":1.2425550000000003},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17-DY17))","v":1.3688028846153841},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17-DZ17))","v":0.55652499999999994},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17-EA17))","v":1.3331850961538456},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17-EB17))","v":0.87461778846153693},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17-EC17))","v":0.82022115384615379},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17-ED17))","v":1.2807699999999984},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17-EE17))","v":1.1821057692307708},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17-EF17))","v":1.5681041666666677},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17-EG17))","v":1.0922213541666672},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17-EH17))","v":0.6667777777777788},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17-EI17))","v":0.94197500000000023},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17-EJ17))","v":1.2654274999999986},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17-EK17))","v":1.3812980769230787},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17-EL17))","v":1.1726744791666672},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17-EM17))","v":1.3460120192307712},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17-EN17))","v":0.88609134615384577},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17-EO17))","v":0.82850961538461665},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17-EP17))","v":1.2892999999999988},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17-EQ17))","v":1.1909711538461558},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17-ER17))","v":1.5708076923076939},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17-ES17))","v":1.1068725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17))","v":2.7914543010752695},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17))","v":3.6200221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17))","v":3.3448830645161305},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17))","v":3.5630201612903232},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17))","v":2.7450747126436799},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17))","v":3.079979811574697},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17))","v":2.7911111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17))","v":2.183583333333333},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17))","v":2.457045833333332},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17))","v":2.4732217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17))","v":2.5342661290322592},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17))","v":2.2583972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17))","v":2.8239502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17))","v":3.6592357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17))","v":3.3773548387096781},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17))","v":3.5802822580645177},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17))","v":3.3925297619047612},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17))","v":3.096632570659489},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17))","v":2.8066236111111103},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17))","v":2.1960779569892486},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17))","v":2.4691874999999994},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17))","v":2.4858642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17))","v":2.5454475806451624},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17))","v":2.2678527777777786},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17-DV17))","v":1.5014543010752694},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17-DW17))","v":1.8620221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17-DX17))","v":2.2408830645161304},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17-DY17))","v":2.3580201612903231},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17-DZ17))","v":1.35907471264368},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17-EA17))","v":2.0629798115746971},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17-EB17))","v":1.5961111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17-EC17))","v":1.5875833333333329},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17-ED17))","v":2.0080458333333322},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17-EE17))","v":1.9752217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17-EF17))","v":2.3382661290322591},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17-EG17))","v":1.9493972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17-EH17))","v":1.5339502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17-EI17))","v":1.9012357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17-EJ17))","v":2.273354838709678},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17-EK17))","v":2.3752822580645176},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17-EL17))","v":2.0065297619047611},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17-EM17))","v":2.0796325706594891},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17-EN17))","v":1.6116236111111102},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17-EO17))","v":1.6000779569892485},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17-EP17))","v":2.0201874999999996},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17-EQ17))","v":1.9878642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17-ER17))","v":2.3494475806451622},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17-ES17))","v":1.9588527777777787},131119.61873538999,330642.41480925074,233014.29873538998,{"$f":"IF(StagingTRM!$C20=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD17:BA17))/2","v":1383326.8946376254},330642.41480925074,{"$f":"+IL17-'Status Quo'!K16","v":0},{"$f":"+IO17-SUM('Demand Revenues'!CC17:CZ17)/2","v":0}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB26)))","v":30.859000000000002},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC26)))","v":33.323},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD26)))","v":37.832999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE26)))","v":40.134999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF26)))","v":35.338000000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG26)))","v":32.369},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH26)))","v":29.916},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI26)))","v":27.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ26)))","v":31.478999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK26)))","v":34.631999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL26)))","v":33.707999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM26)))","v":29.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN26)))","v":30.831999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO26)))","v":33.308},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP26)))","v":37.835999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ26)))","v":40.153999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR26)))","v":35.332999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS26)))","v":32.348999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT26)))","v":29.882999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU26)))","v":27.288},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV26)))","v":31.453999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW26)))","v":34.622999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX26)))","v":33.693999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY26)))","v":29.298000000000002},{"$f":"IF($E26=1,F26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.372999999999998},{"$f":"IF($E26=1,G26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.012999999999998},{"$f":"IF($E26=1,H26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.992999999999999},{"$f":"IF($E26=1,I26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":45.842999999999996},{"$f":"IF($E26=1,J26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.079000000000001},{"$f":"IF($E26=1,K26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.131},{"$f":"IF($E26=1,L26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.654},{"$f":"IF($E26=1,M26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.265000000000001},{"$f":"IF($E26=1,N26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.227},{"$f":"IF($E26=1,O26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.564999999999998},{"$f":"IF($E26=1,P26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.265000000000001},{"$f":"IF($E26=1,Q26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.986000000000001},{"$f":"IF($E26=1,R26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.132999999999999},{"$f":"IF($E26=1,S26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.373999999999995},{"$f":"IF($E26=1,T26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":38.462999999999994},{"$f":"IF($E26=1,U26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.234999999999999},{"$f":"IF($E26=1,V26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.221999999999994},{"$f":"IF($E26=1,W26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.322999999999993},{"$f":"IF($E26=1,X26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.242999999999999},{"$f":"IF($E26=1,Y26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.286999999999999},{"$f":"IF($E26=1,Z26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.606999999999999},{"$f":"IF($E26=1,AA26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.765999999999998},{"$f":"IF($E26=1,AB26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.701999999999998},{"$f":"IF($E26=1,AC26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.898999999999994},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.756829326923079},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.854130000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.496139999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.018206730769229},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.627549999999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.297959134615386},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331740384615387},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.783855769230772},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.826550000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955221153846153},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.336606481481478},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.833585937500001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.623717592592591},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.772970000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.419090000000004},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.043278846153846},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.794872395833334},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.274074519230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.283201923076923},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.716031249999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.761145000000003},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.931980769230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.255526442307691},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.730149999999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.593935975609757},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.888542056074765},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.357186046511625},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.632515243902439},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.207070945945944},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.468908256880734},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.017157894736844},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.312871951219513},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.286234374999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693085365853658},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.89447435897436},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.342964285714285},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.572445512820511},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.789295950155761},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.260171511627906},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.630478658536582},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.746322916666667},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.411874617737002},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.945388157894737},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.221874999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.187959374999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.635960365853656},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.866783536585366},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.179103125000001},{"$f":"IF($D26=1,\"\",(BB26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.598994623655916},{"$f":"IF($D26=1,\"\",(BC26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.643375866851596},{"$f":"IF($D26=1,\"\",(BD26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.657698924731179},{"$f":"IF($D26=1,\"\",(BE26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.084729838709674},{"$f":"IF($D26=1,\"\",(BF26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.32228879310345},{"$f":"IF($D26=1,\"\",(BG26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.732549125168237},{"$f":"IF($D26=1,\"\",(BH26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.510027777777779},{"$f":"IF($D26=1,\"\",(BI26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.812776881720431},{"$f":"IF($D26=1,\"\",(BJ26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.919743055555557},{"$f":"IF($D26=1,\"\",(BK26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.635354838709677},{"$f":"IF($D26=1,\"\",(BL26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.054422043010749},{"$f":"IF($D26=1,\"\",(BM26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.804629166666665},{"$f":"IF($D26=1,\"\",(BN26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.505442204301072},{"$f":"IF($D26=1,\"\",(BO26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.554163661581136},{"$f":"IF($D26=1,\"\",(BP26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.571418010752691},{"$f":"IF($D26=1,\"\",(BQ26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.097850806451611},{"$f":"IF($D26=1,\"\",(BR26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.202636904761903},{"$f":"IF($D26=1,\"\",(BS26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.69407537012113},{"$f":"IF($D26=1,\"\",(BT26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.451680555555555},{"$f":"IF($D26=1,\"\",(BU26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.73473655913978},{"$f":"IF($D26=1,\"\",(BV26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.839729166666665},{"$f":"IF($D26=1,\"\",(BW26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.597176075268816},{"$f":"IF($D26=1,\"\",(BX26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.998123655913979},{"$f":"IF($D26=1,\"\",(BY26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.707462499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF($D26=1,\"\",MAX(F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26,0))","v":4.1021706730769232},{"$f":"IF($D26=1,\"\",MAX(G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26,0))","v":5.468869999999999},{"$f":"IF($D26=1,\"\",MAX(H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26,0))","v":5.3368600000000015},{"$f":"IF($D26=1,\"\",MAX(I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26,0))","v":7.1167932692307687},{"$f":"IF($D26=1,\"\",MAX(J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26,0))","v":5.7104500000000016},{"$f":"IF($D26=1,\"\",MAX(K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26,0))","v":5.0710408653846137},{"$f":"IF($D26=1,\"\",MAX(L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26,0))","v":5.5842596153846138},{"$f":"IF($D26=1,\"\",MAX(M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26,0))","v":5.5531442307692274},{"$f":"IF($D26=1,\"\",MAX(N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26,0))","v":8.6524499999999982},{"$f":"IF($D26=1,\"\",MAX(O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26,0))","v":10.676778846153844},{"$f":"IF($D26=1,\"\",MAX(P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26,0))","v":10.37139351851852},{"$f":"IF($D26=1,\"\",MAX(Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26,0))","v":5.5034140624999992},{"$f":"IF($D26=1,\"\",MAX(R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26,0))","v":5.2082824074074061},{"$f":"IF($D26=1,\"\",MAX(S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26,0))","v":5.535029999999999},{"$f":"IF($D26=1,\"\",MAX(T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26,0))","v":5.4169099999999943},{"$f":"IF($D26=1,\"\",MAX(U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26,0))","v":7.1107211538461499},{"$f":"IF($D26=1,\"\",MAX(V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26,0))","v":4.5381276041666645},{"$f":"IF($D26=1,\"\",MAX(W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26,0))","v":5.0749254807692274},{"$f":"IF($D26=1,\"\",MAX(X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26,0))","v":5.5997980769230757},{"$f":"IF($D26=1,\"\",MAX(Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26,0))","v":5.5719687500000035},{"$f":"IF($D26=1,\"\",MAX(Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26,0))","v":8.6928549999999944},{"$f":"IF($D26=1,\"\",MAX(AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26,0))","v":10.691019230769228},{"$f":"IF($D26=1,\"\",MAX(AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26,0))","v":9.4384735576923049},{"$f":"IF($D26=1,\"\",MAX(AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26,0))","v":6.5678500000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26-DV26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26-DW26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26-DX26))","v":2.0108600000000014},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26-DY26))","v":3.2207932692307688},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26-DZ26))","v":1.9184500000000018},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26-EA26))","v":0.93904086538461407},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26-EB26))","v":2.4102596153846139},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26-EC26))","v":2.5171442307692273},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26-ED26))","v":3.3854499999999978},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26-EE26))","v":3.2327788461538445},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26-EF26))","v":5.8053935185185201},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26-EG26))","v":1.936414062499999},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26-EH26))","v":0.61728240740740592},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26-EI26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26-EJ26))","v":2.0909099999999943},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26-EK26))","v":3.21472115384615},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26-EL26))","v":0.74612760416666468},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26-EM26))","v":0.94292548076922778},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26-EN26))","v":2.4257980769230758},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26-EO26))","v":2.5359687500000034},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26-EP26))","v":3.4258549999999941},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26-EQ26))","v":3.2470192307692285},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26-ER26))","v":4.8724735576923051},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26-ES26))","v":3.0008500000000033},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26))","v":7.2600053763440862},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26))","v":7.6796241331484048},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26))","v":8.1753010752688198},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26))","v":9.0502701612903245},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26))","v":8.015711206896551},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26))","v":7.6364508748317625},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26))","v":7.4059722222222213},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26))","v":7.5242231182795685},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26))","v":11.559256944444442},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26))","v":12.996645161290321},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26))","v":12.653577956989249},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26))","v":8.532370833333335},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26))","v":7.3265577956989247},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26))","v":7.7538363384188642},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26))","v":8.2645819892473078},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26))","v":9.0561491935483858},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26))","v":7.1303630952380956},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26))","v":7.6549246298788667},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26))","v":7.4313194444444441},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26))","v":7.5532634408602206},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26))","v":11.614270833333332},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26))","v":13.025823924731181},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26))","v":12.695876344086017},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26))","v":8.5905375000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26-DV26))","v":2.669005376344086},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26-DW26))","v":1.8396241331484049},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26-DX26))","v":4.8493010752688193},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26-DY26))","v":5.1542701612903246},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26-DZ26))","v":4.2237112068965512},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26-EA26))","v":3.5044508748317629},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26-EB26))","v":4.2319722222222218},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26-EC26))","v":4.4882231182795689},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26-ED26))","v":6.2922569444444418},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26-EE26))","v":5.5526451612903207},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26-EF26))","v":8.0875779569892501},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26-EG26))","v":4.9653708333333348},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26-EH26))","v":2.7355577956989245},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26-EI26))","v":1.9138363384188644},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26-EJ26))","v":4.9385819892473073},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26-EK26))","v":5.1601491935483859},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26-EL26))","v":3.3383630952380958},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26-EM26))","v":3.522924629878867},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26-EN26))","v":4.2573194444444447},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26-EO26))","v":4.517263440860221},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26-EP26))","v":6.3472708333333321},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26-EQ26))","v":5.5818239247311814},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26-ER26))","v":8.1298763440860178},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26-ES26))","v":5.0235375000000033},274760.41958179302,1063286.7610732059,780524.14202169678,{"$f":"IF(StagingTRM!$C29=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD26:BA26))/2","v":3727225.9683053182},1063286.7610732059,{"$f":"+IL26-'Status Quo'!K25","v":0},{"$f":"+IO26-SUM('Demand Revenues'!CC26:CZ26)/2","v":0}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB35)))","v":5.8250000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC35)))","v":6.4119999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD35)))","v":7.3739999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE35)))","v":7.49},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF35)))","v":6.9320000000000004},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG35)))","v":6.69},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH35)))","v":6.38},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI35)))","v":5.3970000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ35)))","v":4.7110000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK35)))","v":4.5439999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL35)))","v":4.5759999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM35)))","v":5.0270000000000001},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN35)))","v":5.8369999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO35)))","v":6.4249999999999998},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP35)))","v":7.3890000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ35)))","v":7.5049999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR35)))","v":6.9450000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS35)))","v":6.7039999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT35)))","v":6.3920000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU35)))","v":5.4080000000000004},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV35)))","v":4.7210000000000001},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW35)))","v":4.5529999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX35)))","v":4.5860000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY35)))","v":5.0369999999999999},{"$f":"IF($E35=1,F35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.06},{"$f":"IF($E35=1,G35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.31},{"$f":"IF($E35=1,H35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.28},{"$f":"IF($E35=1,I35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.93},{"$f":"IF($E35=1,J35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.9569999999999999},{"$f":"IF($E35=1,K35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8179999999999996},{"$f":"IF($E35=1,L35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7750000000000004},{"$f":"IF($E35=1,M35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7719999999999998},{"$f":"IF($E35=1,N35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7759999999999998},{"$f":"IF($E35=1,O35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9420000000000002},{"$f":"IF($E35=1,P35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.544},{"$f":"IF($E35=1,Q35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3149999999999999},{"$f":"IF($E35=1,R35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.2709999999999999},{"$f":"IF($E35=1,S35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.2679999999999998},{"$f":"IF($E35=1,T35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4269999999999996},{"$f":"IF($E35=1,U35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6980000000000004},{"$f":"IF($E35=1,V35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.968},{"$f":"IF($E35=1,W35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8289999999999997},{"$f":"IF($E35=1,X35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7839999999999998},{"$f":"IF($E35=1,Y35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7789999999999999},{"$f":"IF($E35=1,Z35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7829999999999999},{"$f":"IF($E35=1,AA35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9489999999999998},{"$f":"IF($E35=1,AB35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.55},{"$f":"IF($E35=1,AC35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3220000000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0243124999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4939049999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3769349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4099951923076919},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0343349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.685209134615385},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0054495192307691},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5576442307692306},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4844774999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4487283653846155},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4682569444444447},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4678411458333334},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0152685185185186},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5028825000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3876750000000007},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4208533653846152},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0451874999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6946081730769231},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0134447115384617},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5647427884615386},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4914299999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4556081730769228},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4935745192307692},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4551799999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2684176829268292},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7694205607476632},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5687819767441864},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5976585365853655},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3275506756756759},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0138990825688072},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3956809210526315},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8709817073170734},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6967218750000002},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6114908536585366},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5863173076923078},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6469702380952378},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2597628205128206},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7769532710280376},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5779069767441856},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.606887195121951},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3364513888888885},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0219510703363914},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4024572368421051},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8767134146341462},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7021031249999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.616701219512195},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6113140243902437},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6356656250000001},{"$f":"IF($D35=1,\"\",(BB35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6910685483870966},{"$f":"IF($D35=1,\"\",(BC35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1713536754507627},{"$f":"IF($D35=1,\"\",(BD35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0032728494623653},{"$f":"IF($D35=1,\"\",(BE35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0518682795698924},{"$f":"IF($D35=1,\"\",(BF35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7337485632183913},{"$f":"IF($D35=1,\"\",(BG35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3897604306864073},{"$f":"IF($D35=1,\"\",(BH35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7479916666666666},{"$f":"IF($D35=1,\"\",(BI35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2549220430107528},{"$f":"IF($D35=1,\"\",(BJ35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1343638888888892},{"$f":"IF($D35=1,\"\",(BK35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.079623655913978},{"$f":"IF($D35=1,\"\",(BL35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0984112903225802},{"$f":"IF($D35=1,\"\",(BM35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0847680555555552},{"$f":"IF($D35=1,\"\",(BN35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6984435483870963},{"$f":"IF($D35=1,\"\",(BO35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1796879334257975},{"$f":"IF($D35=1,\"\",(BP35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0132661290322575},{"$f":"IF($D35=1,\"\",(BQ35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0620080645161289},{"$f":"IF($D35=1,\"\",(BR35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7414434523809526},{"$f":"IF($D35=1,\"\",(BS35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3985666218035},{"$f":"IF($D35=1,\"\",(BT35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7554722222222221},{"$f":"IF($D35=1,\"\",(BU35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.261418010752688},{"$f":"IF($D35=1,\"\",(BV35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1406180555555556},{"$f":"IF($D35=1,\"\",(BW35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0857674731182794},{"$f":"IF($D35=1,\"\",(BX35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1046209677419352},{"$f":"IF($D35=1,\"\",(BY35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0909513888888887},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF($D35=1,\"\",MAX(F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35,0))","v":1.8006875000000004},{"$f":"IF($D35=1,\"\",MAX(G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35,0))","v":1.9180950000000001},{"$f":"IF($D35=1,\"\",MAX(H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35,0))","v":1.9970650000000001},{"$f":"IF($D35=1,\"\",MAX(I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35,0))","v":2.0800048076923083},{"$f":"IF($D35=1,\"\",MAX(J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35,0))","v":1.8976650000000008},{"$f":"IF($D35=1,\"\",MAX(K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35,0))","v":2.0047908653846154},{"$f":"IF($D35=1,\"\",MAX(L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35,0))","v":2.3745504807692308},{"$f":"IF($D35=1,\"\",MAX(M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35,0))","v":1.8393557692307696},{"$f":"IF($D35=1,\"\",MAX(N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35,0))","v":1.2265225000000006},{"$f":"IF($D35=1,\"\",MAX(O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35,0))","v":1.0952716346153841},{"$f":"IF($D35=1,\"\",MAX(P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35,0))","v":1.107743055555555},{"$f":"IF($D35=1,\"\",MAX(Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35,0))","v":1.5591588541666668},{"$f":"IF($D35=1,\"\",MAX(R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35,0))","v":1.8217314814814811},{"$f":"IF($D35=1,\"\",MAX(S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35,0))","v":1.9221174999999997},{"$f":"IF($D35=1,\"\",MAX(T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35,0))","v":2.0013249999999996},{"$f":"IF($D35=1,\"\",MAX(U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35,0))","v":2.0841466346153847},{"$f":"IF($D35=1,\"\",MAX(V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35,0))","v":1.8998125000000003},{"$f":"IF($D35=1,\"\",MAX(W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35,0))","v":2.0093918269230766},{"$f":"IF($D35=1,\"\",MAX(X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35,0))","v":2.3785552884615386},{"$f":"IF($D35=1,\"\",MAX(Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35,0))","v":1.8432572115384618},{"$f":"IF($D35=1,\"\",MAX(Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35,0))","v":1.2295700000000003},{"$f":"IF($D35=1,\"\",MAX(AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35,0))","v":1.0973918269230771},{"$f":"IF($D35=1,\"\",MAX(AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35,0))","v":1.0924254807692311},{"$f":"IF($D35=1,\"\",MAX(AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35,0))","v":1.58182},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35-DV35))","v":0.52868750000000042},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35-DW35))","v":0.54509500000000011},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35-DX35))","v":0.6380650000000001},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35-DY35))","v":0.86100480769230825},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35-DZ35))","v":0.66766500000000084},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35-EA35))","v":0.73979086538461547},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35-EB35))","v":1.1785504807692309},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35-EC35))","v":0.56235576923076969},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35-ED35))","v":0.4465225000000006},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35-EE35))","v":0.51027163461538416},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35-EF35))","v":0.63174305555555499},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35-EG35))","v":0.58015885416666679},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35-EH35))","v":0.5497314814814811},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35-EI35))","v":0.5491174999999997},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35-EJ35))","v":0.64232499999999959},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35-EK35))","v":0.86514663461538466},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35-EL35))","v":0.66981250000000037},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35-EM35))","v":0.7443918269230767},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35-EN35))","v":1.1825552884615387},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35-EO35))","v":0.56625721153846187},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35-EP35))","v":0.44957000000000025},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35-EQ35))","v":0.51239182692307716},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35-ER35))","v":0.61642548076923109},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35-ES35))","v":0.60282000000000002},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35))","v":2.1339314516129035},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35))","v":2.2406463245492372},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35))","v":2.3707271505376344},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35))","v":2.4381317204301078},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35))","v":2.1982514367816091},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35))","v":2.3002395693135931},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35))","v":2.6320083333333333},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35))","v":2.1420779569892474},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35))","v":1.5766361111111111},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35))","v":1.4643763440860216},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35))","v":1.4775887096774194},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35))","v":1.9422319444444449},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35))","v":2.1385564516129034},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35))","v":2.2453120665742023},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35))","v":2.3757338709677427},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35))","v":2.4429919354838709},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35))","v":2.2035565476190477},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35))","v":2.3054333781964997},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35))","v":2.6365277777777782},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35))","v":2.1465819892473124},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35))","v":1.5803819444444445},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35))","v":1.4672325268817206},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35))","v":1.4813790322580651},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35))","v":1.9460486111111113},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35-DV35))","v":0.86193145161290352},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35-DW35))","v":0.86764632454923718},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35-DX35))","v":1.0117271505376344},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35-DY35))","v":1.2191317204301078},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35-DZ35))","v":0.96825143678160908},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35-EA35))","v":1.0352395693135932},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35-EB35))","v":1.4360083333333333},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35-EC35))","v":0.8650779569892475},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35-ED35))","v":0.7966361111111111},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35-EE35))","v":0.87937634408602161},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35-EF35))","v":1.0015887096774194},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35-EG35))","v":0.96323194444444493},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35-EH35))","v":0.8665564516129034},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35-EI35))","v":0.87231206657420235},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35-EJ35))","v":1.0167338709677427},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35-EK35))","v":1.2239919354838709},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35-EL35))","v":0.97355654761904775},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35-EM35))","v":1.0404333781964998},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35-EN35))","v":1.4405277777777783},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35-EO35))","v":0.86958198924731245},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35-EP35))","v":0.80038194444444444},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35-EQ35))","v":0.8822325268817206},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35-ER35))","v":1.0053790322580651},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35-ES35))","v":0.96704861111111129},73884.710965095263,233366.07044304282,193898.19096509524,{"$f":"IF(StagingTRM!$C38=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD35:BA35))/2","v":533202.31961265905},233366.07044304282,{"$f":"+IL35-'Status Quo'!K34","v":0},{"$f":"+IO35-SUM('Demand Revenues'!CC35:CZ35)/2","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB44)))","v":97.236000000000004},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC44)))","v":98.616},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD44)))","v":101.15},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE44)))","v":99.073999999999998},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF44)))","v":101.264},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG44)))","v":100.373},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH44)))","v":98.338999999999999},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI44)))","v":91.186999999999998},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ44)))","v":91.043000000000006},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK44)))","v":88.37},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL44)))","v":89.302999999999997},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM44)))","v":91.778000000000006},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN44)))","v":96.926000000000002},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO44)))","v":98.308999999999997},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP44)))","v":100.842},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ44)))","v":98.754999999999995},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR44)))","v":101.07},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS44)))","v":99.995000000000005},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT44)))","v":96.596999999999994},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU44)))","v":92.584999999999994},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV44)))","v":88.438999999999993},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW44)))","v":88.414000000000001},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX44)))","v":87.926000000000002},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY44)))","v":88.358000000000004},{"$f":"IF($E44=1,F44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":76.846000000000004},{"$f":"IF($E44=1,G44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.22},{"$f":"IF($E44=1,H44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":98.777000000000001},{"$f":"IF($E44=1,I44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":104.11799999999999},{"$f":"IF($E44=1,J44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.492000000000004},{"$f":"IF($E44=1,K44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":97.33},{"$f":"IF($E44=1,L44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":86.635000000000005},{"$f":"IF($E44=1,M44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":73.48},{"$f":"IF($E44=1,N44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.551000000000002},{"$f":"IF($E44=1,O44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":84.923000000000002},{"$f":"IF($E44=1,P44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":81.903000000000006},{"$f":"IF($E44=1,Q44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":89.376000000000005},{"$f":"IF($E44=1,R44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":87.619},{"$f":"IF($E44=1,S44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.933999999999997},{"$f":"IF($E44=1,T44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":97.441999999999993},{"$f":"IF($E44=1,U44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":99.984999999999999},{"$f":"IF($E44=1,V44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":96.983000000000004},{"$f":"IF($E44=1,W44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":99.474000000000004},{"$f":"IF($E44=1,X44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.236000000000004},{"$f":"IF($E44=1,Y44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.706000000000003},{"$f":"IF($E44=1,Z44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.843000000000004},{"$f":"IF($E44=1,AA44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":85.608999999999995},{"$f":"IF($E44=1,AB44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":84.18},{"$f":"IF($E44=1,AC44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":88.275000000000006},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.279201923076926},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.342909999999989},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.900282499999989},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.536180288461537},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.283515000000008},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.678834134615371},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.728459134615377},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.286014423076921},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.440455},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.316067307692293},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.107069444444448},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.3642578125},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.125877314814815},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.089717500000006},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.641962500000005},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.280490384615391},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.003997395833338},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.417302884615381},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.12848317307693},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.592903846153845},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.352485000000001},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.054396634615387},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.753812500000009},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.205697499999999},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.383490853658543},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.378772585669779},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.258959302325579},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.596024390243898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.329324324324318},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.268431192660543},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.385407894736844},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.253161585365859},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.598993750000005},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.317536585365843},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.788961538461535},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.605098214285704},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.010391025641027},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.128442367601238},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.005348837209297},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.343048780487806},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.088472222222222},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.00811009174312},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.795835526315798},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.564216463414624},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.511931250000004},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.059118902439025},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.654070121951221},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234931250000002},{"$f":"IF($D44=1,\"\",(BB44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.8843185483871},{"$f":"IF($D44=1,\"\",(BC44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.913661581137305},{"$f":"IF($D44=1,\"\",(BD44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.141391129032243},{"$f":"IF($D44=1,\"\",(BE44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.121702956989239},{"$f":"IF($D44=1,\"\",(BF44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.877709770114947},{"$f":"IF($D44=1,\"\",(BG44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.498212651413183},{"$f":"IF($D44=1,\"\",(BH44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.583615277777767},{"$f":"IF($D44=1,\"\",(BI44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.271530913978495},{"$f":"IF($D44=1,\"\",(BJ44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.066472222222217},{"$f":"IF($D44=1,\"\",(BK44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.875854838709671},{"$f":"IF($D44=1,\"\",(BL44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.55431451612904},{"$f":"IF($D44=1,\"\",(BM44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.009983333333324},{"$f":"IF($D44=1,\"\",(BN44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.658092741935477},{"$f":"IF($D44=1,\"\",(BO44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.661743411927873},{"$f":"IF($D44=1,\"\",(BP44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.885248655913983},{"$f":"IF($D44=1,\"\",(BQ44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":87.867209677419353},{"$f":"IF($D44=1,\"\",(BR44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.611629464285713},{"$f":"IF($D44=1,\"\",(BS44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.237213997308217},{"$f":"IF($D44=1,\"\",(BT44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.988031944444444},{"$f":"IF($D44=1,\"\",(BU44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.5802567204301},{"$f":"IF($D44=1,\"\",(BV44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.978905555555556},{"$f":"IF($D44=1,\"\",(BW44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.615618279569901},{"$f":"IF($D44=1,\"\",(BX44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":79.268979838709683},{"$f":"IF($D44=1,\"\",(BY44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.774245833333325},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.16700000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.319},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4510000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.88200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.857},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4910000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":4.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":7.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.16700000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.319},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4510000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.88200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.857},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.4910000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":4.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":7.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF($D44=1,\"\",MAX(F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44,0))","v":12.956798076923079},{"$f":"IF($D44=1,\"\",MAX(G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44,0))","v":13.27309000000001},{"$f":"IF($D44=1,\"\",MAX(H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44,0))","v":11.249717500000017},{"$f":"IF($D44=1,\"\",MAX(I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44,0))","v":10.537819711538461},{"$f":"IF($D44=1,\"\",MAX(J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44,0))","v":11.980484999999987},{"$f":"IF($D44=1,\"\",MAX(K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44,0))","v":11.694165865384633},{"$f":"IF($D44=1,\"\",MAX(L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44,0))","v":12.610540865384621},{"$f":"IF($D44=1,\"\",MAX(M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44,0))","v":14.900985576923077},{"$f":"IF($D44=1,\"\",MAX(N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44,0))","v":9.6025450000000063},{"$f":"IF($D44=1,\"\",MAX(O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44,0))","v":8.0539326923077112},{"$f":"IF($D44=1,\"\",MAX(P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44,0))","v":9.1959305555555488},{"$f":"IF($D44=1,\"\",MAX(Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44,0))","v":10.413742187500006},{"$f":"IF($D44=1,\"\",MAX(R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44,0))","v":12.800122685185187},{"$f":"IF($D44=1,\"\",MAX(S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44,0))","v":13.219282499999991},{"$f":"IF($D44=1,\"\",MAX(T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44,0))","v":11.200037499999993},{"$f":"IF($D44=1,\"\",MAX(U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44,0))","v":10.474509615384605},{"$f":"IF($D44=1,\"\",MAX(V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44,0))","v":12.066002604166655},{"$f":"IF($D44=1,\"\",MAX(W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44,0))","v":11.577697115384623},{"$f":"IF($D44=1,\"\",MAX(X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44,0))","v":13.468516826923064},{"$f":"IF($D44=1,\"\",MAX(Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44,0))","v":25.992096153846148},{"$f":"IF($D44=1,\"\",MAX(Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44,0))","v":7.0865149999999915},{"$f":"IF($D44=1,\"\",MAX(AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44,0))","v":8.3596033653846149},{"$f":"IF($D44=1,\"\",MAX(AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44,0))","v":8.1721874999999926},{"$f":"IF($D44=1,\"\",MAX(AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44,0))","v":7.1523025000000047},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44-DV44))","v":11.763798076923079},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44-DW44))","v":13.106090000000011},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44-DX44))","v":9.9307175000000178},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44-DY44))","v":8.0868197115384604},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44-DZ44))","v":11.098484999999988},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44-EA44))","v":9.8371658653846339},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44-EB44))","v":10.119540865384621},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44-EC44))","v":10.270985576923078},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44-ED44))","v":2.0115450000000061},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44-EE44))","v":8.0539326923077112},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44-EF44))","v":9.1959305555555488},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44-EG44))","v":10.413742187500006},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44-EH44))","v":11.607122685185187},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44-EI44))","v":13.052282499999992},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44-EJ44))","v":9.8810374999999944},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44-EK44))","v":8.0235096153846044},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44-EL44))","v":11.184002604166656},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44-EM44))","v":9.720697115384624},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44-EN44))","v":10.977516826923065},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44-EO44))","v":21.362096153846149},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44-EQ44))","v":8.3596033653846149},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44-ER44))","v":8.1721874999999926},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44-ES44))","v":7.1523025000000047},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44))","v":13.351681451612905},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44))","v":13.702338418862695},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44))","v":12.008608870967763},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44))","v":10.952297043010759},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44))","v":12.386290229885049},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44))","v":11.874787348586821},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44))","v":12.755384722222232},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44))","v":14.915469086021503},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44))","v":9.9765277777777897},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44))","v":8.4941451612903336},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44))","v":9.7486854838709576},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44))","v":10.768016666666682},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44))","v":13.267907258064525},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44))","v":13.647256588072125},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44))","v":11.956751344086015},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44))","v":10.887790322580642},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44))","v":12.45837053571428},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44))","v":11.757786002691788},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44))","v":13.60896805555555},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44))","v":26.004743279569894},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44))","v":7.4600944444444366},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44))","v":8.7983817204301005},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44))","v":8.657020161290319},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44))","v":7.5837541666666795},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44-DV44))","v":12.158681451612905},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44-DW44))","v":13.535338418862695},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44-DX44))","v":10.689608870967763},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44-DY44))","v":8.5012970430107586},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44-DZ44))","v":11.504290229885049},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44-EA44))","v":10.017787348586822},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44-EB44))","v":10.264384722222232},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44-EC44))","v":10.285469086021504},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44-ED44))","v":2.3855277777777895},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44-EE44))","v":8.4941451612903336},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44-EF44))","v":9.7486854838709576},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44-EG44))","v":10.768016666666682},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44-EH44))","v":12.074907258064526},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44-EI44))","v":13.480256588072125},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44-EJ44))","v":10.637751344086016},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44-EK44))","v":8.4367903225806415},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44-EL44))","v":11.576370535714281},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44-EM44))","v":9.9007860026917882},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44-EN44))","v":11.117968055555551},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44-EO44))","v":21.374743279569895},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44-EQ44))","v":8.7983817204301005},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44-ER44))","v":8.657020161290319},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44-ES44))","v":7.5837541666666795},1111047.3276991276,1299807.8235556062,1250698.8467991275,{"$f":"IF(StagingTRM!$C47=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD44:BA44))/2","v":10196389.485850088},1299807.8235556062,{"$f":"+IL44-'Status Quo'!K43","v":0},{"$f":"+IO44-SUM('Demand Revenues'!CC44:CZ44)/2","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB53)))","v":636.07474999999999},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC53)))","v":610.67999999999995},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD53)))","v":692.23649999999998},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE53)))","v":760.03928846153849},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF53)))","v":802.5385},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG53)))","v":709.77969230769224},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH53)))","v":711.48282692307691},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI53)))","v":673.21148076923066},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ53)))","v":673.88750000000005},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK53)))","v":678.10184615384617},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL53)))","v":720.30670370370365},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM53)))","v":654.01256249999994},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN53)))","v":710.64881481481473},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO53)))","v":682.06299999999999},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP53)))","v":763.85199999999998},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ53)))","v":762.60248076923074},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR53)))","v":812.91920833333336},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS53)))","v":717.8204807692307},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT53)))","v":744.39842307692311},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU53)))","v":678.66707692307693},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV53)))","v":679.37549999999999},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW53)))","v":686.62744230769226},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX53)))","v":728.72349999999994},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY53)))","v":662.78899999999999},{"$f":"IF($E53=1,F53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,G53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,H53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,I53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,J53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,K53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,L53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,M53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,N53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,O53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,P53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,Q53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,R53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,S53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,T53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,U53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,V53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,W53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,X53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,Y53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,Z53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,AA53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,AB53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E53=1,AC53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":485.92386057692306},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":500.97581000000008},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":526.81217500000002},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":582.0055168269231},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":581.82029750000004},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":534.16154086538461},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.67584855769223},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.10512499999993},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":520.90682250000009},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":536.35347355769227},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":543.71795601851852},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":535.97829166666668},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":542.41320601851851},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":554.04365250000001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":579.89494000000002},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":582.50211778846165},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":587.13201562500001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":539.59053365384614},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":540.3637067307692},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.73119711538459},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.53782999999999},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":540.05631730769232},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":546.89586057692304},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":540.41224499999998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":478.61562195121951},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":516.56168535825543},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":542.99474709302331},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":594.77730487804877},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":591.70409459459449},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":551.99900611620797},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":523.90800986842112},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":519.79483536585371},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.06579062499998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":515.60914329268292},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":517.90644871794871},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.06070833333342},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":529.76380448717953},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":567.54307788161987},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":593.52850290697677},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":595.20929878048776},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":597.34891319444444},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":557.25511009174318},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":546.66881907894742},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":520.35825914634142},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":521.63405312499992},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":519.07453048780485},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":523.29023170731705},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":522.88468749999993},{"$f":"IF($D53=1,\"\",(BB53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":482.7019489247312},{"$f":"IF($D53=1,\"\",(BC53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":507.91487517337032},{"$f":"IF($D53=1,\"\",(BD53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":534.29443951612905},{"$f":"IF($D53=1,\"\",(BE53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":587.6360900537635},{"$f":"IF($D53=1,\"\",(BF53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":586.02375143678159},{"$f":"IF($D53=1,\"\",(BG53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":542.01194616419923},{"$f":"IF($D53=1,\"\",(BH53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":519.72942777777769},{"$f":"IF($D53=1,\"\",(BI53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":517.73177150537629},{"$f":"IF($D53=1,\"\",(BJ53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":520.97747500000003},{"$f":"IF($D53=1,\"\",(BK53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":527.20812365591394},{"$f":"IF($D53=1,\"\",(BL53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":532.8937755376345},{"$f":"IF($D53=1,\"\",(BM53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":529.01675277777781},{"$f":"IF($D53=1,\"\",(BN53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":537.1086182795699},{"$f":"IF($D53=1,\"\",(BO53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":560.0537988904299},{"$f":"IF($D53=1,\"\",(BP53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":586.19863037634411},{"$f":"IF($D53=1,\"\",(BQ53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":588.10420833333342},{"$f":"IF($D53=1,\"\",(BR53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":591.51068601190468},{"$f":"IF($D53=1,\"\",(BS53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":547.36484925975776},{"$f":"IF($D53=1,\"\",(BT53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":543.02586527777783},{"$f":"IF($D53=1,\"\",(BU53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":518.33022446236555},{"$f":"IF($D53=1,\"\",(BV53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":521.58059583333329},{"$f":"IF($D53=1,\"\",(BW53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":530.80628225806458},{"$f":"IF($D53=1,\"\",(BX53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":536.48907795698915},{"$f":"IF($D53=1,\"\",(BY53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":532.62221944444434},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":42.941000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":59.155999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":62.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":57.537999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":58.637},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":53.792000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":41.353999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":36.481999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":11.039},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":17.869},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.2959999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":9.5679999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":42.941000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":59.155999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":62.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":57.537999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":58.637},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":53.792000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":41.353999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":36.481999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":11.039},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":17.869},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.2959999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":9.5679999999999996},{"$f":"IF($D53=1,\"\",MAX(F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53,0))","v":150.15088942307693},{"$f":"IF($D53=1,\"\",MAX(G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53,0))","v":109.70418999999987},{"$f":"IF($D53=1,\"\",MAX(H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53,0))","v":165.42432499999995},{"$f":"IF($D53=1,\"\",MAX(I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53,0))","v":178.03377163461539},{"$f":"IF($D53=1,\"\",MAX(J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53,0))","v":220.71820249999996},{"$f":"IF($D53=1,\"\",MAX(K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53,0))","v":175.61815144230764},{"$f":"IF($D53=1,\"\",MAX(L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53,0))","v":194.80697836538468},{"$f":"IF($D53=1,\"\",MAX(M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53,0))","v":157.10635576923073},{"$f":"IF($D53=1,\"\",MAX(N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53,0))","v":152.98067749999996},{"$f":"IF($D53=1,\"\",MAX(O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53,0))","v":141.7483725961539},{"$f":"IF($D53=1,\"\",MAX(P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53,0))","v":176.58874768518513},{"$f":"IF($D53=1,\"\",MAX(Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53,0))","v":118.03427083333327},{"$f":"IF($D53=1,\"\",MAX(R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53,0))","v":168.23560879629622},{"$f":"IF($D53=1,\"\",MAX(S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53,0))","v":128.01934749999998},{"$f":"IF($D53=1,\"\",MAX(T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53,0))","v":183.95705999999996},{"$f":"IF($D53=1,\"\",MAX(U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53,0))","v":180.10036298076909},{"$f":"IF($D53=1,\"\",MAX(V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53,0))","v":225.78719270833335},{"$f":"IF($D53=1,\"\",MAX(W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53,0))","v":178.22994711538456},{"$f":"IF($D53=1,\"\",MAX(X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53,0))","v":204.03471634615391},{"$f":"IF($D53=1,\"\",MAX(Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53,0))","v":161.93587980769234},{"$f":"IF($D53=1,\"\",MAX(Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53,0))","v":157.83767},{"$f":"IF($D53=1,\"\",MAX(AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53,0))","v":146.57112499999994},{"$f":"IF($D53=1,\"\",MAX(AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53,0))","v":181.8276394230769},{"$f":"IF($D53=1,\"\",MAX(AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53,0))","v":122.376755},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53-DV53))","v":107.20988942307693},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53-DW53))","v":50.54818999999987},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53-DX53))","v":102.80432499999995},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53-DY53))","v":120.49577163461539},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53-DZ53))","v":162.08120249999996},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53-EA53))","v":121.82615144230763},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53-EB53))","v":153.45297836538469},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53-EC53))","v":120.62435576923073},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53-ED53))","v":141.94167749999997},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53-EE53))","v":123.8793725961539},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53-EF53))","v":168.29274768518513},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53-EG53))","v":108.46627083333327},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53-EH53))","v":125.29460879629622},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53-EI53))","v":68.863347499999975},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53-EJ53))","v":121.33705999999995},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53-EK53))","v":122.56236298076909},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53-EL53))","v":167.15019270833335},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53-EM53))","v":124.43794711538456},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53-EN53))","v":162.68071634615393},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53-EO53))","v":125.45387980769235},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53-EP53))","v":146.79867000000002},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53-EQ53))","v":128.70212499999994},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53-ER53))","v":173.53163942307691},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53-ES53))","v":112.808755},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53))","v":153.3728010752688},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53))","v":102.76512482662963},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53))","v":157.94206048387093},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53))","v":172.40319840777499},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53))","v":216.5147485632184},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53))","v":167.76774614349301},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53))","v":191.75339914529923},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53))","v":155.47970926385437},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53))","v":152.91002500000002},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53))","v":150.89372249793223},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53))","v":187.41292816606915},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53))","v":124.99580972222213},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53))","v":173.54019653524483},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53))","v":122.00920110957009},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53))","v":177.65336962365586},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53))","v":174.49827243589732},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53))","v":221.40852232142868},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53))","v":170.45563150947294},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53))","v":201.37255779914528},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53))","v":160.33685246071138},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53))","v":157.7949041666667},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53))","v":155.82116004962768},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53))","v":192.2344220430108},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53))","v":130.16678055555565},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53-DV53))","v":110.43180107526879},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53-DW53))","v":43.609124826629632},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53-DX53))","v":95.322060483870928},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53-DY53))","v":114.865198407775},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53-DZ53))","v":157.8777485632184},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53-EA53))","v":113.97574614349301},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53-EB53))","v":150.39939914529924},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53-EC53))","v":118.99770926385438},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53-ED53))","v":141.87102500000003},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53-EE53))","v":133.02472249793223},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53-EF53))","v":179.11692816606916},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53-EG53))","v":115.42780972222214},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53-EH53))","v":130.59919653524483},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53-EI53))","v":62.853201109570087},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53-EJ53))","v":115.03336962365586},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53-EK53))","v":116.96027243589732},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53-EL53))","v":162.77152232142868},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53-EM53))","v":116.66363150947294},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53-EN53))","v":160.0185577991453},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53-EO53))","v":123.85485246071138},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53-EP53))","v":146.75590416666671},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53-EQ53))","v":137.95216004962768},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53-ER53))","v":183.9384220430108},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53-ES53))","v":120.59878055555565},14622071.698538624,19013689.270720322,18934878.838538632,{"$f":"IF(StagingTRM!$C56=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD53:BA53))/2","v":0},19013689.270720322,{"$f":"+IL53-'Status Quo'!K52","v":0},{"$f":"+IO53-SUM('Demand Revenues'!CC53:CZ53)/2","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB62)))","v":40.166057692307689},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC62)))","v":50.008999999999993},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD62)))","v":63.842999999999996},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE62)))","v":59.171057692307691},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF62)))","v":61.500999999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG62)))","v":51.277903846153848},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH62)))","v":40.225461538461538},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI62)))","v":35.502576923076916},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ62)))","v":59.414499999999997},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK62)))","v":65.955961538461537},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL62)))","v":53.125574074074073},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM62)))","v":40.435270833333334},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN62)))","v":40.388037037037037},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO62)))","v":50.23},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP62)))","v":64.063000000000002},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ62)))","v":59.392057692307695},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR62)))","v":61.720895833333323},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS62)))","v":51.499903846153842},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT62)))","v":40.447461538461539},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU62)))","v":35.721576923076917},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV62)))","v":59.633500000000005},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW62)))","v":66.178961538461536},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX62)))","v":53.349423076923081},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY62)))","v":40.658000000000001},{"$f":"IF($E62=1,F62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.050999999999995},{"$f":"IF($E62=1,G62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.969000000000001},{"$f":"IF($E62=1,H62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.071999999999996},{"$f":"IF($E62=1,I62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.701000000000008},{"$f":"IF($E62=1,J62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.372999999999998},{"$f":"IF($E62=1,K62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.913000000000004},{"$f":"IF($E62=1,L62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.472999999999992},{"$f":"IF($E62=1,M62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.828000000000003},{"$f":"IF($E62=1,N62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.939},{"$f":"IF($E62=1,O62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.967999999999996},{"$f":"IF($E62=1,P62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.716000000000001},{"$f":"IF($E62=1,Q62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.353999999999992},{"$f":"IF($E62=1,R62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.164999999999999},{"$f":"IF($E62=1,S62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.315999999999995},{"$f":"IF($E62=1,T62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.103000000000002},{"$f":"IF($E62=1,U62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.145000000000003},{"$f":"IF($E62=1,V62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":56.976999999999997},{"$f":"IF($E62=1,W62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.212999999999994},{"$f":"IF($E62=1,X62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.705000000000002},{"$f":"IF($E62=1,Y62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.541},{"$f":"IF($E62=1,Z62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.690999999999995},{"$f":"IF($E62=1,AA62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.670999999999992},{"$f":"IF($E62=1,AB62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.419999999999998},{"$f":"IF($E62=1,AC62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.065999999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.427754807692306},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.887014999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.174939999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.550115384615388},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.529079999999993},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.228908653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.699557692307692},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.329860576923075},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.427164999999995},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.417677884615387},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.709388888888896},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.942239583333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.102872685185186},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.874997499999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.164704999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.514658653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.661499999999997},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212177884615386},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.691269230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.304394230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.457717500000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.392127403846153},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.486920673076916},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.405012500000002},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.59653048780488},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.939707165109031},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.735543604651163},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.758560975609761},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.402459459459465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.113073394495409},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.742124999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.152076219512193},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.509271875000003},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.170317073170722},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.813528846153847},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.204520833333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.958814102564105},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.882317757009339},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.63692441860465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.687472560975607},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.786055555555556},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.018541284403671},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.678914473684213},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.067881097560974},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.399706250000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.086076219512194},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.779073170731706},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.617984375000002},{"$f":"IF($D62=1,\"\",(BB62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.416139784946235},{"$f":"IF($D62=1,\"\",(BC62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.574829403606099},{"$f":"IF($D62=1,\"\",(BD62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.735219086021502},{"$f":"IF($D62=1,\"\",(BE62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.319430107526884},{"$f":"IF($D62=1,\"\",(BF62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.19936781609195},{"$f":"IF($D62=1,\"\",(BG62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.977390309555847},{"$f":"IF($D62=1,\"\",(BH62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.45086388888889},{"$f":"IF($D62=1,\"\",(BI62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.928901881720428},{"$f":"IF($D62=1,\"\",(BJ62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.574768055555552},{"$f":"IF($D62=1,\"\",(BK62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.663465053763431},{"$f":"IF($D62=1,\"\",(BL62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.817576612903231},{"$f":"IF($D62=1,\"\",(BM62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.864637500000001},{"$f":"IF($D62=1,\"\",(BN62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.365041666666666},{"$f":"IF($D62=1,\"\",(BO62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.542611650485433},{"$f":"IF($D62=1,\"\",(BP62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.684118279569887},{"$f":"IF($D62=1,\"\",(BQ62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.268264784946233},{"$f":"IF($D62=1,\"\",(BR62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.000595238095244},{"$f":"IF($D62=1,\"\",(BS62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.926418573351278},{"$f":"IF($D62=1,\"\",(BT62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.419386111111116},{"$f":"IF($D62=1,\"\",(BU62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.877544354838708},{"$f":"IF($D62=1,\"\",(BV62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543045833333338},{"$f":"IF($D62=1,\"\",(BW62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.612040322580647},{"$f":"IF($D62=1,\"\",(BX62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.766256720430107},{"$f":"IF($D62=1,\"\",(BY62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.833000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF($D62=1,\"\",MAX(F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62,0))","v":12.738302884615383},{"$f":"IF($D62=1,\"\",MAX(G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62,0))","v":17.121984999999995},{"$f":"IF($D62=1,\"\",MAX(H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62,0))","v":18.668059999999997},{"$f":"IF($D62=1,\"\",MAX(I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62,0))","v":19.620942307692303},{"$f":"IF($D62=1,\"\",MAX(J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62,0))","v":19.971920000000004},{"$f":"IF($D62=1,\"\",MAX(K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62,0))","v":18.0489951923077},{"$f":"IF($D62=1,\"\",MAX(L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62,0))","v":15.525903846153845},{"$f":"IF($D62=1,\"\",MAX(M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62,0))","v":13.172716346153841},{"$f":"IF($D62=1,\"\",MAX(N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62,0))","v":18.987335000000002},{"$f":"IF($D62=1,\"\",MAX(O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62,0))","v":12.53828365384615},{"$f":"IF($D62=1,\"\",MAX(P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62,0))","v":17.416185185185178},{"$f":"IF($D62=1,\"\",MAX(Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62,0))","v":9.4930312500000014},{"$f":"IF($D62=1,\"\",MAX(R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62,0))","v":14.285164351851851},{"$f":"IF($D62=1,\"\",MAX(S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62,0))","v":17.355002499999998},{"$f":"IF($D62=1,\"\",MAX(T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62,0))","v":18.898295000000005},{"$f":"IF($D62=1,\"\",MAX(U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62,0))","v":19.877399038461547},{"$f":"IF($D62=1,\"\",MAX(V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62,0))","v":19.059395833333326},{"$f":"IF($D62=1,\"\",MAX(W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62,0))","v":18.287725961538456},{"$f":"IF($D62=1,\"\",MAX(X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62,0))","v":15.756192307692306},{"$f":"IF($D62=1,\"\",MAX(Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62,0))","v":13.417182692307684},{"$f":"IF($D62=1,\"\",MAX(Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62,0))","v":19.175782500000004},{"$f":"IF($D62=1,\"\",MAX(AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62,0))","v":12.786834134615383},{"$f":"IF($D62=1,\"\",MAX(AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62,0))","v":15.862502403846165},{"$f":"IF($D62=1,\"\",MAX(AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62,0))","v":11.2529875},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62-DV62))","v":4.7503028846153823},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62-DW62))","v":5.6769849999999948},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62-DX62))","v":7.0780599999999971},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62-DY62))","v":11.714942307692304},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62-DZ62))","v":5.9269200000000044},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62-EA62))","v":6.6609951923077002},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62-EB62))","v":7.3119038461538448},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62-EC62))","v":1.2837163461538417},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62-ED62))","v":8.2933350000000008},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62-EE62))","v":9.6312836538461504},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62-EF62))","v":8.5951851851851782},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62-EG62))","v":4.420031250000001},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62-EH62))","v":6.2971643518518503},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62-EI62))","v":5.9100024999999974},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62-EJ62))","v":7.3082950000000046},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62-EK62))","v":11.971399038461549},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62-EL62))","v":5.0143958333333263},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62-EM62))","v":6.8997259615384561},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62-EN62))","v":7.5421923076923054},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62-EO62))","v":1.5281826923076842},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62-EP62))","v":8.4817825000000031},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62-EQ62))","v":9.8798341346153826},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62-ER62))","v":7.0415024038461649},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62-ES62))","v":6.1799874999999993},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62))","v":15.749917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62))","v":18.434170596393894},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62))","v":22.107780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62))","v":20.851627584780807},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62))","v":21.301632183908048},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62))","v":20.300513536598},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62))","v":16.774597649572648},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62))","v":14.573675041356488},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62))","v":23.839731944444445},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62))","v":15.292496484698106},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62))","v":20.307997461170842},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62))","v":13.570633333333333},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62))","v":16.022995370370371},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62))","v":18.687388349514563},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62))","v":22.378881720430115},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62))","v":21.123792907361462},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62))","v":20.720300595238079},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62))","v":20.573485272802564},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62))","v":17.028075427350423},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62))","v":14.844032568238209},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62))","v":24.090454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62))","v":15.566921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62))","v":20.583166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62))","v":13.824999999999999},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62-DV62))","v":7.761917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62-DW62))","v":6.9891705963938939},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62-DX62))","v":10.517780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62-DY62))","v":12.945627584780809},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62-DZ62))","v":7.2566321839080477},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62-EA62))","v":8.9125135365980004},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62-EB62))","v":8.5605976495726477},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62-EC62))","v":2.6846750413564884},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62-ED62))","v":13.145731944444444},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62-EE62))","v":12.385496484698105},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62-EF62))","v":11.486997461170843},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62-EG62))","v":8.4976333333333329},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62-EH62))","v":8.0349953703703711},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62-EI62))","v":7.2423883495145631},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62-EJ62))","v":10.788881720430116},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62-EK62))","v":13.217792907361464},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62-EL62))","v":6.6753005952380793},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62-EM62))","v":9.1854852728025644},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62-EN62))","v":8.8140754273504225},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62-EO62))","v":2.9550325682382095},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62-EP62))","v":13.396454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62-EQ62))","v":12.659921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62-ER62))","v":11.762166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62-ES62))","v":8.7519999999999989},822049.82845211891,2142594.0019646506,1847926.6284521192,{"$f":"IF(StagingTRM!$C65=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD62:BA62))/2","v":4697028.4349550884},2142594.0019646506,{"$f":"+IL62-'Status Quo'!K61","v":0},{"$f":"+IO62-SUM('Demand Revenues'!CC62:CZ62)/2","v":0}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB71)))","v":21.031000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC71)))","v":21.708000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD71)))","v":21.85},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE71)))","v":21.900000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF71)))","v":24.144000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG71)))","v":21.488},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH71)))","v":19.741},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI71)))","v":15.148},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ71)))","v":13.845000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK71)))","v":14.596},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL71)))","v":19.09},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM71)))","v":19.644000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN71)))","v":20.913},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO71)))","v":21.59},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP71)))","v":21.731000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ71)))","v":21.781000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR71)))","v":24.025000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS71)))","v":21.369},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT71)))","v":19.622},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU71)))","v":15.028000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV71)))","v":13.855},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW71)))","v":14.613},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX71)))","v":19.143000000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY71)))","v":19.702000000000002},{"$f":"IF($E71=1,F71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.629999999999999},{"$f":"IF($E71=1,G71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.864000000000001},{"$f":"IF($E71=1,H71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.536000000000001},{"$f":"IF($E71=1,I71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.977},{"$f":"IF($E71=1,J71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.251999999999999},{"$f":"IF($E71=1,K71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.585000000000001},{"$f":"IF($E71=1,L71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.623000000000001},{"$f":"IF($E71=1,M71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.649000000000001},{"$f":"IF($E71=1,N71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.822000000000001},{"$f":"IF($E71=1,O71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.545},{"$f":"IF($E71=1,P71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.896000000000001},{"$f":"IF($E71=1,Q71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.086000000000002},{"$f":"IF($E71=1,R71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.946999999999999},{"$f":"IF($E71=1,S71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.778000000000002},{"$f":"IF($E71=1,T71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.163},{"$f":"IF($E71=1,U71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.248000000000001},{"$f":"IF($E71=1,V71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.305},{"$f":"IF($E71=1,W71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.619},{"$f":"IF($E71=1,X71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.623000000000001},{"$f":"IF($E71=1,Y71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.620999999999999},{"$f":"IF($E71=1,Z71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.821999999999999},{"$f":"IF($E71=1,AA71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.552},{"$f":"IF($E71=1,AB71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.933},{"$f":"IF($E71=1,AC71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.141999999999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.223735576923078},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.6367625},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.078809999999997},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.254213942307693},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.009119999999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.847711538461539},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.946324519230769},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.703692307692309},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.645087499999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.410091346153846},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.650152777777778},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.681627604166666},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.211564814814814},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.664572500000002},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.1264},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.30334855769231},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.053895833333332},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.864444711538463},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.949923076923076},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.690709134615382},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.6321125},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.402408653846154},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.708596153846154},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.660042499999999},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408963414634146},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.020570093457945},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.265709302325583},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.174911585365853},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.490902027027028},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.508504587155965},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5727960526315794},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2591585365853657},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1104124999999998},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4925243902439016},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.128881410256412},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.490127976190475},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.245339743589744},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.020476635514017},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.283706395348835},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.192356707317073},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.523916666666667},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.498941896024466},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5494243421052616},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2182865853658535},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0686875000000002},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4532378048780492},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.276646341463413},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.325475000000001},{"$f":"IF($D71=1,\"\",(BB71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.541954301075268},{"$f":"IF($D71=1,\"\",(BC71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.026779472954232},{"$f":"IF($D71=1,\"\",(BD71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.315763440860216},{"$f":"IF($D71=1,\"\",(BE71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.455811827956989},{"$f":"IF($D71=1,\"\",(BF71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.512866379310344},{"$f":"IF($D71=1,\"\",(BG71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.378100942126514},{"$f":"IF($D71=1,\"\",(BH71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.521945833333332},{"$f":"IF($D71=1,\"\",(BI71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1851344086021509},{"$f":"IF($D71=1,\"\",(BJ71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.0741208333333336},{"$f":"IF($D71=1,\"\",(BK71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6829919354838712},{"$f":"IF($D71=1,\"\",(BL71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.754135752688173},{"$f":"IF($D71=1,\"\",(BM71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.725594444444445},{"$f":"IF($D71=1,\"\",(BN71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.548309139784944},{"$f":"IF($D71=1,\"\",(BO71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.042166435506241},{"$f":"IF($D71=1,\"\",(BP71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.349670698924729},{"$f":"IF($D71=1,\"\",(BQ71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.490975806451612},{"$f":"IF($D71=1,\"\",(BR71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.541047619047617},{"$f":"IF($D71=1,\"\",(BS71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.383261103633918},{"$f":"IF($D71=1,\"\",(BT71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.514156944444444},{"$f":"IF($D71=1,\"\",(BU71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1598561827956981},{"$f":"IF($D71=1,\"\",(BV71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.0483680555555566},{"$f":"IF($D71=1,\"\",(BW71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6613763440860225},{"$f":"IF($D71=1,\"\",(BX71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.754725806451612},{"$f":"IF($D71=1,\"\",(BY71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.733568055555555},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.3119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.5150000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.4089999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":8.4689999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.3170000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.5149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.65},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.3490000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.3680000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.3119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.5150000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.4089999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":8.4689999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":4.3170000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.5149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.65},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.3490000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.3680000000000001},{"$f":"IF($D71=1,\"\",MAX(F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71,0))","v":5.8072644230769246},{"$f":"IF($D71=1,\"\",MAX(G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71,0))","v":5.0712375000000023},{"$f":"IF($D71=1,\"\",MAX(H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71,0))","v":2.7711900000000043},{"$f":"IF($D71=1,\"\",MAX(I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71,0))","v":2.6457860576923089},{"$f":"IF($D71=1,\"\",MAX(J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71,0))","v":8.1348800000000026},{"$f":"IF($D71=1,\"\",MAX(K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71,0))","v":6.6402884615384608},{"$f":"IF($D71=1,\"\",MAX(L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71,0))","v":6.7946754807692304},{"$f":"IF($D71=1,\"\",MAX(M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71,0))","v":4.4443076923076905},{"$f":"IF($D71=1,\"\",MAX(N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71,0))","v":3.1999125000000035},{"$f":"IF($D71=1,\"\",MAX(O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71,0))","v":3.1859086538461536},{"$f":"IF($D71=1,\"\",MAX(P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71,0))","v":4.4398472222222214},{"$f":"IF($D71=1,\"\",MAX(Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71,0))","v":3.9623723958333361},{"$f":"IF($D71=1,\"\",MAX(R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71,0))","v":5.7014351851851863},{"$f":"IF($D71=1,\"\",MAX(S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71,0))","v":4.9254274999999978},{"$f":"IF($D71=1,\"\",MAX(T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71,0))","v":2.6046000000000014},{"$f":"IF($D71=1,\"\",MAX(U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71,0))","v":2.4776514423076925},{"$f":"IF($D71=1,\"\",MAX(V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71,0))","v":7.9711041666666702},{"$f":"IF($D71=1,\"\",MAX(W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71,0))","v":6.5045552884615372},{"$f":"IF($D71=1,\"\",MAX(X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71,0))","v":6.6720769230769239},{"$f":"IF($D71=1,\"\",MAX(Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71,0))","v":4.3372908653846203},{"$f":"IF($D71=1,\"\",MAX(Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71,0))","v":3.2228875000000006},{"$f":"IF($D71=1,\"\",MAX(AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71,0))","v":3.210591346153846},{"$f":"IF($D71=1,\"\",MAX(AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71,0))","v":4.4344038461538471},{"$f":"IF($D71=1,\"\",MAX(AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71,0))","v":4.0419575000000023},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71-DV71))","v":2.4952644230769248},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71-DW71))","v":1.7112375000000024},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71-DX71))","v":0.25619000000000414},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71-DY71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71-DZ71))","v":3.7258800000000027},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71-EA71))","v":2.5942884615384605},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71-EB71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71-EC71))","v":0.12730769230769035},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71-ED71))","v":1.6849125000000036},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71-EE71))","v":1.5359086538461537},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71-EF71))","v":2.0908472222222212},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71-EG71))","v":2.5943723958333358},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71-EH71))","v":2.3894351851851865},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71-EI71))","v":1.565427499999998},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71-EJ71))","v":8.9600000000001234E-2},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71-EK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71-EL71))","v":3.5621041666666704},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71-EM71))","v":2.4585552884615369},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71-EN71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71-EO71))","v":2.0290865384620105E-2},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71-EP71))","v":1.7078875000000007},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71-EQ71))","v":1.5605913461538461},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71-ER71))","v":2.0854038461538469},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71-ES71))","v":2.673957500000002},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71))","v":7.489045698924734},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71))","v":6.6812205270457703},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71))","v":4.5342365591397851},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71))","v":4.4441881720430132},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71))","v":9.6311336206896581},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71))","v":8.109899057873486},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71))","v":8.2190541666666679},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71))","v":5.9628655913978488},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71))","v":4.7708791666666688},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71))","v":4.9130080645161289},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71))","v":6.335864247311827},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71))","v":5.918405555555557},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71))","v":7.364690860215056},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71))","v":6.5478335644937591},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71))","v":4.3813293010752723},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71))","v":4.2900241935483905},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71))","v":9.4839523809523847},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71))","v":7.9857388963660814},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71))","v":8.1078430555555556},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71))","v":5.8681438172043041},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71))","v":4.8066319444444439},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71))","v":4.951623655913977},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71))","v":6.3882741935483889},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71))","v":5.9684319444444469},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71-DV71))","v":4.1770456989247347},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71-DW71))","v":3.3212205270457704},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71-DX71))","v":2.0192365591397849},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71-DY71))","v":0.29018817204301328},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71-DZ71))","v":5.2221336206896583},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71-EA71))","v":4.0638990578734857},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71-EB71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71-EC71))","v":1.6458655913978486},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71-ED71))","v":3.2558791666666691},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71-EE71))","v":3.263008064516129},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71-EF71))","v":3.9868642473118268},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71-EG71))","v":4.5504055555555567},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71-EH71))","v":4.0526908602150566},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71-EI71))","v":3.1878335644937592},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71-EJ71))","v":1.8663293010752722},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71-EK71))","v":0.13602419354839057},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71-EL71))","v":5.0749523809523849},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71-EM71))","v":3.9397388963660811},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71-EN71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71-EO71))","v":1.5511438172043039},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71-EP71))","v":3.2916319444444442},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71-EQ71))","v":3.3016236559139771},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71-ER71))","v":4.0392741935483887},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71-ES71))","v":4.6004319444444466},192669.28209083431,720049.4185940458,523517.15991535352,{"$f":"IF(StagingTRM!$C74=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD71:BA71))/2","v":1886683.9890611477},720049.4185940458,{"$f":"+IL71-'Status Quo'!K70","v":0},{"$f":"+IO71-SUM('Demand Revenues'!CC71:CZ71)/2","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB72)))","v":9.2650000000000006},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC72)))","v":11.756},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD72)))","v":13.425000000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE72)))","v":13.356},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF72)))","v":12.523999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG72)))","v":10.98},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH72)))","v":9.4339999999999993},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI72)))","v":8.4779999999999998},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ72)))","v":7.7060000000000004},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK72)))","v":9.1010000000000009},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL72)))","v":8.68},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM72)))","v":7.4859999999999998},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN72)))","v":9.3030000000000008},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO72)))","v":11.805},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP72)))","v":13.478999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ72)))","v":13.411},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR72)))","v":12.576000000000001},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS72)))","v":11.025},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT72)))","v":9.4730000000000008},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU72)))","v":8.5120000000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV72)))","v":7.7389999999999999},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW72)))","v":9.14},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX72)))","v":8.7170000000000005},{"$f":"+IF(AND($D72=0,$E72=0),IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B72,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B72,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D72=1,\"\",IF($E72=1,IF(BlockShape=\"Yes\",VLOOKUP($B72,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY72)))","v":7.5170000000000003},{"$f":"IF($E72=1,F72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.4809999999999999},{"$f":"IF($E72=1,G72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.922000000000001},{"$f":"IF($E72=1,H72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.023999999999999},{"$f":"IF($E72=1,I72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.382000000000001},{"$f":"IF($E72=1,J72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.766999999999999},{"$f":"IF($E72=1,K72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.507},{"$f":"IF($E72=1,L72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.5839999999999996},{"$f":"IF($E72=1,M72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1680000000000001},{"$f":"IF($E72=1,N72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6429999999999998},{"$f":"IF($E72=1,O72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1199999999999992},{"$f":"IF($E72=1,P72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.577},{"$f":"IF($E72=1,Q72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4189999999999996},{"$f":"IF($E72=1,R72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.4529999999999994},{"$f":"IF($E72=1,S72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5969999999999995},{"$f":"IF($E72=1,T72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.55},{"$f":"IF($E72=1,U72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.603999999999999},{"$f":"IF($E72=1,V72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.766999999999999},{"$f":"IF($E72=1,W72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.507},{"$f":"IF($E72=1,X72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.5839999999999996},{"$f":"IF($E72=1,Y72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1680000000000001},{"$f":"IF($E72=1,Z72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6429999999999998},{"$f":"IF($E72=1,AA72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1199999999999992},{"$f":"IF($E72=1,AB72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.577},{"$f":"IF($E72=1,AC72,IF($D72=1,\"\",MAX(0,VLOOKUP($B72&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4189999999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2795504807692311},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5459949999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.87013},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.102064903846154},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1740174999999997},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5875913461538467},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.733091346153846},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5290913461538462},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8351499999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5066490384615383},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2772361111111117},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5904973958333342},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0721828703703702},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5797275000000006},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.9107425},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.139721153846153},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5499817708333339},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6187403846153847},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7593221153846157},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5529374999999996},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8607399999999998},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5349735576923074},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5466033653846161},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3893525000000002},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6639146341463409},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3710623052959496},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9771162790697687},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1759085365853661},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2531351351351345},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1326880733944948},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7902006578947365},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.534664634146341},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1140468749999997},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8971280487804876},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.522846153846154},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0813571428571427},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9235288461538467},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4001588785046728},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0106540697674422},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2101067073170739},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4855868055555561},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.157862385321101},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8127598684210522},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5542225609756102},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1320874999999999},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9184420731707315},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3206554878048777},{"$f":"+IF($D72=1,\"\",IF(AND($E72=0,ModelMode=\"Actuals\"),VLOOKUP($B72&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E72=0,ModelMode=\"Forecast\"),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E72=1),VLOOKUP($B72&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E72=1),VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B72,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B72,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3033718749999998},{"$f":"IF($D72=1,\"\",(BB72*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ72*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.567280913978494},{"$f":"IF($D72=1,\"\",(BC72*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA72*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0228973647711506},{"$f":"IF($D72=1,\"\",(BD72*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB72*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9948655913978506},{"$f":"IF($D72=1,\"\",(BE72*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC72*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6937594086021495},{"$f":"IF($D72=1,\"\",(BF72*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD72*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7823778735632185},{"$f":"IF($D72=1,\"\",(BG72*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE72*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9472772543741588},{"$f":"IF($D72=1,\"\",(BH72*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF72*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3349819444444444},{"$f":"IF($D72=1,\"\",(BI72*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG72*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0906881720430102},{"$f":"IF($D72=1,\"\",(BJ72*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH72*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0702152777777778},{"$f":"IF($D72=1,\"\",(BK72*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI72*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7970752688172036},{"$f":"IF($D72=1,\"\",(BL72*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ72*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.541524193548387},{"$f":"IF($D72=1,\"\",(BM72*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK72*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8862319444444449},{"$f":"IF($D72=1,\"\",(BN72*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL72*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5904892473118286},{"$f":"IF($D72=1,\"\",(BO72*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM72*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0545658807212206},{"$f":"IF($D72=1,\"\",(BP72*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN72*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.032206989247312},{"$f":"IF($D72=1,\"\",(BQ72*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO72*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7298911290322589},{"$f":"IF($D72=1,\"\",(BR72*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP72*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0938125000000003},{"$f":"IF($D72=1,\"\",(BS72*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ72*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.975796769851951},{"$f":"IF($D72=1,\"\",(BT72*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR72*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3596625000000007},{"$f":"IF($D72=1,\"\",(BU72*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS72*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1126438172043009},{"$f":"IF($D72=1,\"\",(BV72*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT72*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0924499999999995},{"$f":"IF($D72=1,\"\",(BW72*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU72*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.822309139784946},{"$f":"IF($D72=1,\"\",(BX72*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV72*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5652715053763435},{"$f":"IF($D72=1,\"\",(BY72*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW72*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9066944444444438},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.294},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.3839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.014},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88400000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.294},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.3069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":2.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.3839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.014},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B72,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B72,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J75<>0,0.5,1)","v":0.88400000000000001},{"$f":"IF($D72=1,\"\",MAX(F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB72,0))","v":2.9854495192307695},{"$f":"IF($D72=1,\"\",MAX(G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC72,0))","v":3.2100050000000007},{"$f":"IF($D72=1,\"\",MAX(H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD72,0))","v":2.5548700000000011},{"$f":"IF($D72=1,\"\",MAX(I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE72,0))","v":3.253935096153846},{"$f":"IF($D72=1,\"\",MAX(J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF72,0))","v":4.3499824999999994},{"$f":"IF($D72=1,\"\",MAX(K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG72,0))","v":3.3924086538461538},{"$f":"IF($D72=1,\"\",MAX(L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH72,0))","v":2.7009086538461533},{"$f":"IF($D72=1,\"\",MAX(M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI72,0))","v":2.9489086538461535},{"$f":"IF($D72=1,\"\",MAX(N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ72,0))","v":1.8708500000000008},{"$f":"IF($D72=1,\"\",MAX(O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK72,0))","v":2.5943509615384626},{"$f":"IF($D72=1,\"\",MAX(P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL72,0))","v":2.402763888888888},{"$f":"IF($D72=1,\"\",MAX(Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM72,0))","v":1.8955026041666656},{"$f":"IF($D72=1,\"\",MAX(R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN72,0))","v":3.2308171296296306},{"$f":"IF($D72=1,\"\",MAX(S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO72,0))","v":3.2252724999999991},{"$f":"IF($D72=1,\"\",MAX(T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP72,0))","v":2.5682574999999996},{"$f":"IF($D72=1,\"\",MAX(U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ72,0))","v":3.2712788461538462},{"$f":"IF($D72=1,\"\",MAX(V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR72,0))","v":4.0260182291666666},{"$f":"IF($D72=1,\"\",MAX(W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS72,0))","v":3.4062596153846156},{"$f":"IF($D72=1,\"\",MAX(X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT72,0))","v":2.7136778846153851},{"$f":"IF($D72=1,\"\",MAX(Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU72,0))","v":2.9590625000000008},{"$f":"IF($D72=1,\"\",MAX(Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV72,0))","v":1.87826},{"$f":"IF($D72=1,\"\",MAX(AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW72,0))","v":2.6050264423076932},{"$f":"IF($D72=1,\"\",MAX(AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX72,0))","v":2.1703966346153845},{"$f":"IF($D72=1,\"\",MAX(AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY72,0))","v":2.1276475000000001},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB72-DV72))","v":0.69144951923076947},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC72-DW72))","v":0.8750050000000007},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD72-DX72))","v":0.23987000000000114},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE72-DY72))","v":0.94693509615384608},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF72-DZ72))","v":1.4659824999999995},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG72-EA72))","v":1.0574086538461538},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH72-EB72))","v":0.6839086538461534},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI72-EC72))","v":1.5649086538461536},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ72-ED72))","v":0.98985000000000078},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK72-EE72))","v":1.5803509615384626},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL72-EF72))","v":1.1317638888888881},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM72-EG72))","v":1.0115026041666657},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN72-EH72))","v":0.9368171296296306},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO72-EI72))","v":0.89027249999999913},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP72-EJ72))","v":0.25325749999999969},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ72-EK72))","v":0.96427884615384629},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR72-EL72))","v":1.1420182291666667},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS72-EM72))","v":1.0712596153846157},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT72-EN72))","v":0.69667788461538516},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU72-EO72))","v":1.5750625000000009},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV72-EP72))","v":0.99726000000000004},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW72-EQ72))","v":1.5910264423076932},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX72-ER72))","v":0.89939663461538455},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY72-ES72))","v":1.2436475000000002},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX72))","v":3.6977190860215066},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY72))","v":3.7331026352288497},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ72))","v":3.4301344086021501},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA72))","v":3.6622405913978504},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB72))","v":4.7416221264367806},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC72))","v":4.0327227456258417},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD72))","v":3.0990180555555549},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE72))","v":3.3873118279569896},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF72))","v":2.6357847222222226},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG72))","v":3.3039247311827973},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH72))","v":3.1384758064516127},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI72))","v":2.5997680555555549},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ72))","v":3.7125107526881722},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK72))","v":3.7504341192787791},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL72))","v":3.4467930107526872},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM72))","v":3.6811088709677406},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN72))","v":4.4821875000000002},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO72))","v":4.0492032301480494},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP72))","v":3.1133375000000001},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ72))","v":3.3993561827956995},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR72))","v":2.6465500000000004},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS72))","v":3.3176908602150545},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT72))","v":3.151728494623657},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU72))","v":2.6103055555555565},{"$f":"IF($D72=1,\"\",MAX(0,F72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX72-DV72))","v":1.4037190860215065},{"$f":"IF($D72=1,\"\",MAX(0,G72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY72-DW72))","v":1.3981026352288497},{"$f":"IF($D72=1,\"\",MAX(0,H72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ72-DX72))","v":1.1151344086021502},{"$f":"IF($D72=1,\"\",MAX(0,I72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA72-DY72))","v":1.3552405913978505},{"$f":"IF($D72=1,\"\",MAX(0,J72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB72-DZ72))","v":1.8576221264367807},{"$f":"IF($D72=1,\"\",MAX(0,K72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC72-EA72))","v":1.6977227456258417},{"$f":"IF($D72=1,\"\",MAX(0,L72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD72-EB72))","v":1.082018055555555},{"$f":"IF($D72=1,\"\",MAX(0,M72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE72-EC72))","v":2.0033118279569897},{"$f":"IF($D72=1,\"\",MAX(0,N72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF72-ED72))","v":1.7547847222222226},{"$f":"IF($D72=1,\"\",MAX(0,O72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG72-EE72))","v":2.289924731182797},{"$f":"IF($D72=1,\"\",MAX(0,P72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH72-EF72))","v":1.8674758064516128},{"$f":"IF($D72=1,\"\",MAX(0,Q72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI72-EG72))","v":1.715768055555555},{"$f":"IF($D72=1,\"\",MAX(0,R72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ72-EH72))","v":1.4185107526881722},{"$f":"IF($D72=1,\"\",MAX(0,S72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK72-EI72))","v":1.4154341192787792},{"$f":"IF($D72=1,\"\",MAX(0,T72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL72-EJ72))","v":1.1317930107526872},{"$f":"IF($D72=1,\"\",MAX(0,U72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM72-EK72))","v":1.3741088709677407},{"$f":"IF($D72=1,\"\",MAX(0,V72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN72-EL72))","v":1.5981875000000003},{"$f":"IF($D72=1,\"\",MAX(0,W72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO72-EM72))","v":1.7142032301480494},{"$f":"IF($D72=1,\"\",MAX(0,X72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP72-EN72))","v":1.0963375000000002},{"$f":"IF($D72=1,\"\",MAX(0,Y72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ72-EO72))","v":2.0153561827956996},{"$f":"IF($D72=1,\"\",MAX(0,Z72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR72-EP72))","v":1.7655500000000004},{"$f":"IF($D72=1,\"\",MAX(0,AA72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS72-EQ72))","v":2.3036908602150543},{"$f":"IF($D72=1,\"\",MAX(0,AB72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT72-ER72))","v":1.8807284946236571},{"$f":"IF($D72=1,\"\",MAX(0,AC72-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B72,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU72-ES72))","v":1.7263055555555566},114617.12421977389,397700.1868495926,325249.55421977385,{"$f":"IF(StagingTRM!$C75=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD72:BA72))/2","v":1091714.8609976254},397700.1868495926,{"$f":"+IL72-'Status Quo'!K71","v":0},{"$f":"+IO72-SUM('Demand Revenues'!CC72:CZ72)/2","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB81)))","v":19.892000000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC81)))","v":25.257000000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD81)))","v":32.058},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE81)))","v":29.48},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF81)))","v":34.352000000000004},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG81)))","v":24.12},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH81)))","v":21.975000000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI81)))","v":15.764000000000001},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ81)))","v":13.744999999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK81)))","v":14.501999999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL81)))","v":14.379},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM81)))","v":14.065999999999999},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN81)))","v":19.919},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO81)))","v":25.311},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP81)))","v":32.148000000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ81)))","v":29.557000000000002},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR81)))","v":34.453000000000003},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS81)))","v":24.169},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT81)))","v":22.013000000000002},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU81)))","v":15.77},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV81)))","v":13.712},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW81)))","v":14.471},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX81)))","v":14.349},{"$f":"+IF(AND($D81=0,$E81=0),IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B81,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B81,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D81=1,\"\",IF($E81=1,IF(BlockShape=\"Yes\",VLOOKUP($B81,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY81)))","v":14.033000000000001},{"$f":"IF($E81=1,F81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.449},{"$f":"IF($E81=1,G81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.652000000000001},{"$f":"IF($E81=1,H81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.228000000000002},{"$f":"IF($E81=1,I81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.014000000000003},{"$f":"IF($E81=1,J81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.208000000000002},{"$f":"IF($E81=1,K81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.029},{"$f":"IF($E81=1,L81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.603000000000002},{"$f":"IF($E81=1,M81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.98},{"$f":"IF($E81=1,N81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.661},{"$f":"IF($E81=1,O81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.234000000000002},{"$f":"IF($E81=1,P81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.252999999999998},{"$f":"IF($E81=1,Q81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.163},{"$f":"IF($E81=1,R81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.256},{"$f":"IF($E81=1,S81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.749000000000002},{"$f":"IF($E81=1,T81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.113},{"$f":"IF($E81=1,U81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.904},{"$f":"IF($E81=1,V81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.425000000000001},{"$f":"IF($E81=1,W81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.106999999999999},{"$f":"IF($E81=1,X81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.773},{"$f":"IF($E81=1,Y81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.988},{"$f":"IF($E81=1,Z81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.675000000000001},{"$f":"IF($E81=1,AA81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.266000000000002},{"$f":"IF($E81=1,AB81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.375},{"$f":"IF($E81=1,AC81,IF($D81=1,\"\",MAX(0,VLOOKUP($B81&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B81,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.164999999999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.951216346153844},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.082255},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.488897499999997},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.038052884615386},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.424107500000002},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.001153846153844},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.828622596153846},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.961423076923076},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.15855},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.654850961538461},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.01603009259259},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2744296875},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.953101851851853},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.113592499999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.563974999999999},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.116360576923078},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.503768229166671},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.032004807692307},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.846617788461536},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.956572115384613},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.154895},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.65413701923077},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.041800480769231},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2444775},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.525155487804879},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.998214953271027},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.592938953488375},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.388338414634145},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.38537837837838},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.830366972477064},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87778947368421},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9765914634146347},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6297937500000002},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4898506097560968},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9271282051282057},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2363660714285709},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.356282051282051},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.005423676012461},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.639093023255814},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.439189024390245},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.405083333333337},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.842495412844038},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87835855263158},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9541189024390242},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6052937499999995},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4645304878048782},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.060792682926829},{"$f":"+IF($D81=1,\"\",IF(AND($E81=0,ModelMode=\"Actuals\"),VLOOKUP($B81&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E81=0,ModelMode=\"Forecast\"),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E81=1),VLOOKUP($B81&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E81=1),VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B81,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B81,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0831374999999994},{"$f":"IF($D81=1,\"\",(BB81*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ81*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.440802419354837},{"$f":"IF($D81=1,\"\",(BC81*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA81*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.263979195561719},{"$f":"IF($D81=1,\"\",(BD81*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB81*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.225174731182793},{"$f":"IF($D81=1,\"\",(BE81*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC81*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.988178763440857},{"$f":"IF($D81=1,\"\",(BF81*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD81*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.706487068965519},{"$f":"IF($D81=1,\"\",(BG81*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE81*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.60566621803499},{"$f":"IF($D81=1,\"\",(BH81*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF81*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.582715277777778},{"$f":"IF($D81=1,\"\",(BI81*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG81*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6455295698924726},{"$f":"IF($D81=1,\"\",(BJ81*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH81*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5902138888888881},{"$f":"IF($D81=1,\"\",(BK81*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI81*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8186680107526882},{"$f":"IF($D81=1,\"\",(BL81*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ81*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3013293010752687},{"$f":"IF($D81=1,\"\",(BM81*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK81*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8566666666666656},{"$f":"IF($D81=1,\"\",(BN81*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL81*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.444758064516131},{"$f":"IF($D81=1,\"\",(BO81*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM81*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.284574202496533},{"$f":"IF($D81=1,\"\",(BP81*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN81*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.286879032258067},{"$f":"IF($D81=1,\"\",(BQ81*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO81*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.054381720430108},{"$f":"IF($D81=1,\"\",(BR81*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP81*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.747188988095242},{"$f":"IF($D81=1,\"\",(BS81*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ81*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.628277254374158},{"$f":"IF($D81=1,\"\",(BT81*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR81*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.593352777777778},{"$f":"IF($D81=1,\"\",(BU81*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS81*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6329099462365591},{"$f":"IF($D81=1,\"\",(BV81*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT81*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5772944444444441},{"$f":"IF($D81=1,\"\",(BW81*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU81*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8071061827956996},{"$f":"IF($D81=1,\"\",(BX81*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV81*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2867325268817194},{"$f":"IF($D81=1,\"\",(BY81*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW81*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8394375000000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B81,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B81,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J84<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF($D81=1,\"\",MAX(F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB81,0))","v":5.9407836538461591},{"$f":"IF($D81=1,\"\",MAX(G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC81,0))","v":8.1747450000000015},{"$f":"IF($D81=1,\"\",MAX(H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD81,0))","v":7.5691025000000032},{"$f":"IF($D81=1,\"\",MAX(I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE81,0))","v":4.4419471153846146},{"$f":"IF($D81=1,\"\",MAX(J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF81,0))","v":13.927892500000002},{"$f":"IF($D81=1,\"\",MAX(K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG81,0))","v":7.1188461538461567},{"$f":"IF($D81=1,\"\",MAX(L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH81,0))","v":7.1463774038461558},{"$f":"IF($D81=1,\"\",MAX(M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI81,0))","v":4.8025769230769253},{"$f":"IF($D81=1,\"\",MAX(N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ81,0))","v":2.5864499999999992},{"$f":"IF($D81=1,\"\",MAX(O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK81,0))","v":2.8471490384615379},{"$f":"IF($D81=1,\"\",MAX(P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL81,0))","v":3.3629699074074093},{"$f":"IF($D81=1,\"\",MAX(Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM81,0))","v":3.7915703124999993},{"$f":"IF($D81=1,\"\",MAX(R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN81,0))","v":5.9658981481481472},{"$f":"IF($D81=1,\"\",MAX(S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO81,0))","v":8.1974075000000006},{"$f":"IF($D81=1,\"\",MAX(T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP81,0))","v":7.584025000000004},{"$f":"IF($D81=1,\"\",MAX(U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ81,0))","v":4.4406394230769237},{"$f":"IF($D81=1,\"\",MAX(V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR81,0))","v":13.949231770833332},{"$f":"IF($D81=1,\"\",MAX(W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS81,0))","v":7.136995192307694},{"$f":"IF($D81=1,\"\",MAX(X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT81,0))","v":7.1663822115384654},{"$f":"IF($D81=1,\"\",MAX(Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU81,0))","v":4.8134278846153862},{"$f":"IF($D81=1,\"\",MAX(Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV81,0))","v":2.557105},{"$f":"IF($D81=1,\"\",MAX(AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW81,0))","v":2.8168629807692298},{"$f":"IF($D81=1,\"\",MAX(AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX81,0))","v":3.3071995192307693},{"$f":"IF($D81=1,\"\",MAX(AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY81,0))","v":3.7885225000000009},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB81-DV81))","v":0.68978365384615881},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC81-DW81))","v":2.9447450000000011},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD81-DX81))","v":3.3761025000000036},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE81-DY81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF81-DZ81))","v":7.9808925000000022},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG81-EA81))","v":1.345846153846157},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH81-EB81))","v":2.8423774038461556},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI81-EC81))","v":1.0285769230769253},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ81-ED81))","v":0.49444999999999917},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK81-EE81))","v":1.699149038461538},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL81-EF81))","v":2.3599699074074092},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM81-EG81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN81-EH81))","v":0.71489814814814689},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO81-EI81))","v":2.9674075000000002},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP81-EJ81))","v":3.3910250000000044},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ81-EK81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR81-EL81))","v":8.0022317708333333},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS81-EM81))","v":1.3639951923076943},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT81-EN81))","v":2.8623822115384652},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU81-EO81))","v":1.0394278846153862},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV81-EP81))","v":0.46510499999999988},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW81-EQ81))","v":1.6688629807692299},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX81-ER81))","v":2.3041995192307692},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY81-ES81))","v":0},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX81))","v":7.4511975806451662},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY81))","v":9.9930208044382827},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ81))","v":9.8328252688172064},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA81))","v":6.4918212365591437},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB81))","v":15.645512931034485},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC81))","v":8.5143337819650107},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD81))","v":8.3922847222222234},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE81))","v":6.1184704301075286},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF81))","v":4.1547861111111111},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG81))","v":4.6833319892473106},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH81))","v":5.0776706989247309},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI81))","v":5.2093333333333334},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ81))","v":7.4742419354838692},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK81))","v":10.026425797503467},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL81))","v":9.861120967741936},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM81))","v":6.5026182795698944},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN81))","v":15.70581101190476},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO81))","v":8.5407227456258425},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP81))","v":8.4196472222222241},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ81))","v":6.1370900537634405},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR81))","v":4.1347055555555556},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS81))","v":4.6638938172043005},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT81))","v":5.0622674731182808},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU81))","v":5.1935625000000005},{"$f":"IF($D81=1,\"\",MAX(0,F81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX81-DV81))","v":2.2001975806451659},{"$f":"IF($D81=1,\"\",MAX(0,G81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY81-DW81))","v":4.7630208044382822},{"$f":"IF($D81=1,\"\",MAX(0,H81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ81-DX81))","v":5.6398252688172068},{"$f":"IF($D81=1,\"\",MAX(0,I81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA81-DY81))","v":0.56882123655914363},{"$f":"IF($D81=1,\"\",MAX(0,J81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB81-DZ81))","v":9.698512931034486},{"$f":"IF($D81=1,\"\",MAX(0,K81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC81-EA81))","v":2.741333781965011},{"$f":"IF($D81=1,\"\",MAX(0,L81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD81-EB81))","v":4.0882847222222232},{"$f":"IF($D81=1,\"\",MAX(0,M81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE81-EC81))","v":2.3444704301075285},{"$f":"IF($D81=1,\"\",MAX(0,N81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF81-ED81))","v":2.062786111111111},{"$f":"IF($D81=1,\"\",MAX(0,O81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG81-EE81))","v":3.535331989247311},{"$f":"IF($D81=1,\"\",MAX(0,P81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH81-EF81))","v":4.0746706989247308},{"$f":"IF($D81=1,\"\",MAX(0,Q81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI81-EG81))","v":1.4023333333333334},{"$f":"IF($D81=1,\"\",MAX(0,R81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ81-EH81))","v":2.2232419354838688},{"$f":"IF($D81=1,\"\",MAX(0,S81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK81-EI81))","v":4.796425797503467},{"$f":"IF($D81=1,\"\",MAX(0,T81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL81-EJ81))","v":5.6681209677419364},{"$f":"IF($D81=1,\"\",MAX(0,U81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM81-EK81))","v":0.57961827956989431},{"$f":"IF($D81=1,\"\",MAX(0,V81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN81-EL81))","v":9.7588110119047613},{"$f":"IF($D81=1,\"\",MAX(0,W81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO81-EM81))","v":2.7677227456258429},{"$f":"IF($D81=1,\"\",MAX(0,X81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP81-EN81))","v":4.1156472222222238},{"$f":"IF($D81=1,\"\",MAX(0,Y81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ81-EO81))","v":2.3630900537634405},{"$f":"IF($D81=1,\"\",MAX(0,Z81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR81-EP81))","v":2.0427055555555556},{"$f":"IF($D81=1,\"\",MAX(0,AA81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS81-EQ81))","v":3.5158938172043008},{"$f":"IF($D81=1,\"\",MAX(0,AB81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT81-ER81))","v":4.0592674731182807},{"$f":"IF($D81=1,\"\",MAX(0,AC81-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B81,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU81-ES81))","v":1.3865625000000006},251292.40839669263,882656.86517525604,684655.16911484161,{"$f":"IF(StagingTRM!$C84=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD81:BA81))/2","v":2226347.2595283268},882656.86517525604,{"$f":"+IL81-'Status Quo'!K80","v":0},{"$f":"+IO81-SUM('Demand Revenues'!CC81:CZ81)/2","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB90)))","v":9.6429999999999989},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC90)))","v":6.8170000000000002},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD90)))","v":8.8129999999999988},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE90)))","v":9.2409999999999997},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF90)))","v":7.99},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG90)))","v":7.6969999999999992},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH90)))","v":8.609},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI90)))","v":9.8119999999999994},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ90)))","v":12.052},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK90)))","v":14.042999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL90)))","v":13.891999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM90)))","v":11.277999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN90)))","v":9.7569999999999997},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO90)))","v":7.0570000000000004},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP90)))","v":9.0920000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ90)))","v":9.4969999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR90)))","v":8.1370000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS90)))","v":7.738999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT90)))","v":8.5749999999999993},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU90)))","v":9.7780000000000005},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV90)))","v":12.016999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW90)))","v":14.008999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX90)))","v":13.857999999999999},{"$f":"+IF(AND($D90=0,$E90=0),IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B90,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B90,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D90=1,\"\",IF($E90=1,IF(BlockShape=\"Yes\",VLOOKUP($B90,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY90)))","v":11.244},{"$f":"IF($E90=1,F90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.1679999999999993},{"$f":"IF($E90=1,G90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.0540000000000003},{"$f":"IF($E90=1,H90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8069999999999999},{"$f":"IF($E90=1,I90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.3010000000000002},{"$f":"IF($E90=1,J90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.9609999999999985},{"$f":"IF($E90=1,K90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0510000000000002},{"$f":"IF($E90=1,L90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5969999999999995},{"$f":"IF($E90=1,M90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1109999999999989},{"$f":"IF($E90=1,N90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.270999999999999},{"$f":"IF($E90=1,O90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.79},{"$f":"IF($E90=1,P90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.045999999999999},{"$f":"IF($E90=1,Q90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.54},{"$f":"IF($E90=1,R90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.7639999999999993},{"$f":"IF($E90=1,S90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.1849999999999996},{"$f":"IF($E90=1,T90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.786999999999999},{"$f":"IF($E90=1,U90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.18},{"$f":"IF($E90=1,V90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1229999999999993},{"$f":"IF($E90=1,W90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0689999999999991},{"$f":"IF($E90=1,X90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5869999999999997},{"$f":"IF($E90=1,Y90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1110000000000007},{"$f":"IF($E90=1,Z90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.292999999999999},{"$f":"IF($E90=1,AA90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.805999999999999},{"$f":"IF($E90=1,AB90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.061999999999999},{"$f":"IF($E90=1,AC90,IF($D90=1,\"\",MAX(0,VLOOKUP($B90&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B90,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.555999999999999},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2027139423076925},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8898000000000001},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5848175000000007},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4700721153846157},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4551274999999997},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6566466346153845},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1671947115384613},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2127211538461546},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5342175000000005},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.512810096153846},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9473518518518524},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3981614583333339},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9891111111111108},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0249124999999992},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7457999999999991},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5822548076923075},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5434296874999998},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6271346153846147},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0828509615384609},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1283413461538467},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4502625000000009},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.428199519230768},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.330651442307691},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9295674999999992},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7415060975609755},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8230155763239879},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6314883720930231},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9999512195121953},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3468479729729728},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5096727828746177},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7085131578947368},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1438658536585358},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9738218749999987},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1219115853658543},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5118108974358968},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1568601190476189},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1135544871794867},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9300591900311526},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7560988372093016},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1144817073170721},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3392534722222216},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4768654434250763},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6231907894736834},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0577286585365853},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8880406249999995},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0360487804878051},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.902530487804877},{"$f":"+IF($D90=1,\"\",IF(AND($E90=0,ModelMode=\"Actuals\"),VLOOKUP($B90&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E90=0,ModelMode=\"Forecast\"),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E90=1),VLOOKUP($B90&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E90=1),VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B90,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B90,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4898218749999996},{"$f":"IF($D90=1,\"\",(BB90*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ90*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5585255376344085},{"$f":"IF($D90=1,\"\",(BC90*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA90*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8600665742024969},{"$f":"IF($D90=1,\"\",(BD90*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB90*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1440309139784945},{"$f":"IF($D90=1,\"\",(BE90*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC90*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2628145161290334},{"$f":"IF($D90=1,\"\",(BF90*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD90*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4090775862068963},{"$f":"IF($D90=1,\"\",(BG90*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE90*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5919623149394346},{"$f":"IF($D90=1,\"\",(BH90*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF90*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9735291666666663},{"$f":"IF($D90=1,\"\",(BI90*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG90*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7415053763440866},{"$f":"IF($D90=1,\"\",(BJ90*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH90*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8407083333333327},{"$f":"IF($D90=1,\"\",(BK90*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI90*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8996182795698928},{"$f":"IF($D90=1,\"\",(BL90*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ90*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3453508064516146},{"$f":"IF($D90=1,\"\",(BM90*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK90*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.8188875000000007},{"$f":"IF($D90=1,\"\",(BN90*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL90*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6219422043010745},{"$f":"IF($D90=1,\"\",(BO90*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM90*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9826823855755888},{"$f":"IF($D90=1,\"\",(BP90*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN90*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2881962365591395},{"$f":"IF($D90=1,\"\",(BQ90*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO90*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3760322580645159},{"$f":"IF($D90=1,\"\",(BR90*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP90*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4559255952380949},{"$f":"IF($D90=1,\"\",(BS90*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ90*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5609999999999991},{"$f":"IF($D90=1,\"\",(BT90*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR90*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8887722222222214},{"$f":"IF($D90=1,\"\",(BU90*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS90*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6563508064516137},{"$f":"IF($D90=1,\"\",(BV90*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT90*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7559416666666667},{"$f":"IF($D90=1,\"\",(BW90*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU90*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8144556451612903},{"$f":"IF($D90=1,\"\",(BX90*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV90*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2601895161290315},{"$f":"IF($D90=1,\"\",(BY90*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW90*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7341249999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.246},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B90,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B90,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J93<>0,0.5,1)","v":1.246},{"$f":"IF($D90=1,\"\",MAX(F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB90,0))","v":4.4402860576923064},{"$f":"IF($D90=1,\"\",MAX(G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC90,0))","v":2.9272},{"$f":"IF($D90=1,\"\",MAX(H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD90,0))","v":3.2281824999999982},{"$f":"IF($D90=1,\"\",MAX(I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE90,0))","v":3.770927884615384},{"$f":"IF($D90=1,\"\",MAX(J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF90,0))","v":3.5348725000000005},{"$f":"IF($D90=1,\"\",MAX(K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG90,0))","v":4.0403533653846146},{"$f":"IF($D90=1,\"\",MAX(L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH90,0))","v":4.4418052884615387},{"$f":"IF($D90=1,\"\",MAX(M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI90,0))","v":3.5992788461538447},{"$f":"IF($D90=1,\"\",MAX(N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ90,0))","v":3.5177824999999991},{"$f":"IF($D90=1,\"\",MAX(O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK90,0))","v":3.5301899038461535},{"$f":"IF($D90=1,\"\",MAX(P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL90,0))","v":3.944648148148147},{"$f":"IF($D90=1,\"\",MAX(Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM90,0))","v":3.8798385416666648},{"$f":"IF($D90=1,\"\",MAX(R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN90,0))","v":4.7678888888888888},{"$f":"IF($D90=1,\"\",MAX(S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO90,0))","v":3.0320875000000012},{"$f":"IF($D90=1,\"\",MAX(T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP90,0))","v":3.3462000000000014},{"$f":"IF($D90=1,\"\",MAX(U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ90,0))","v":3.9147451923076924},{"$f":"IF($D90=1,\"\",MAX(V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR90,0))","v":3.5935703125000007},{"$f":"IF($D90=1,\"\",MAX(W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS90,0))","v":4.1118653846153848},{"$f":"IF($D90=1,\"\",MAX(X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT90,0))","v":4.4921490384615383},{"$f":"IF($D90=1,\"\",MAX(Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU90,0))","v":3.6496586538461537},{"$f":"IF($D90=1,\"\",MAX(Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV90,0))","v":3.5667374999999986},{"$f":"IF($D90=1,\"\",MAX(AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW90,0))","v":3.5808004807692306},{"$f":"IF($D90=1,\"\",MAX(AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX90,0))","v":3.5273485576923083},{"$f":"IF($D90=1,\"\",MAX(AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY90,0))","v":4.3144325000000006},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB90-DV90))","v":2.6332860576923065},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC90-DW90))","v":0.71419999999999995},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD90-DX90))","v":1.8611824999999982},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE90-DY90))","v":1.975927884615384},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF90-DZ90))","v":1.4688725000000007},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG90-EA90))","v":1.8463533653846147},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH90-EB90))","v":0.64980528846153884},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI90-EC90))","v":1.2272788461538449},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ90-ED90))","v":2.1117824999999995},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK90-EE90))","v":2.3511899038461532},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL90-EF90))","v":3.2256481481481472},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM90-EG90))","v":2.6338385416666648},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN90-EH90))","v":2.9608888888888889},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO90-EI90))","v":0.81908750000000108},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP90-EJ90))","v":1.9792000000000014},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ90-EK90))","v":2.1197451923076924},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR90-EL90))","v":1.5275703125000009},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS90-EM90))","v":1.9178653846153848},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT90-EN90))","v":0.70014903846153853},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU90-EO90))","v":1.2776586538461538},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV90-EP90))","v":2.1607374999999989},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW90-EQ90))","v":2.4018004807692304},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX90-ER90))","v":2.8083485576923084},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY90-ES90))","v":3.0684325000000006},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX90))","v":5.0844744623655904},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY90))","v":2.9569334257975033},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ90))","v":3.6689690860215043},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA90))","v":3.9781854838709663},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB90))","v":3.5809224137931039},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC90))","v":4.1050376850605641},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD90))","v":4.6354708333333337},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE90))","v":4.0704946236559127},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF90))","v":4.2112916666666669},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG90))","v":4.1433817204301064},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH90))","v":4.5466491935483848},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI90))","v":4.459112499999998},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ90))","v":5.1350577956989252},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK90))","v":3.0743176144244115},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL90))","v":3.803803763440861},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM90))","v":4.120967741935484},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN90))","v":3.6810744047619055},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO90))","v":4.1779999999999999},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP90))","v":4.6862277777777779},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ90))","v":4.1216491935483868},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR90))","v":4.2610583333333327},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS90))","v":4.1945443548387082},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT90))","v":4.5978104838709672},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU90))","v":4.5098750000000001},{"$f":"IF($D90=1,\"\",MAX(0,F90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX90-DV90))","v":3.2774744623655905},{"$f":"IF($D90=1,\"\",MAX(0,G90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY90-DW90))","v":0.74393342579750321},{"$f":"IF($D90=1,\"\",MAX(0,H90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ90-DX90))","v":2.3019690860215043},{"$f":"IF($D90=1,\"\",MAX(0,I90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA90-DY90))","v":2.1831854838709663},{"$f":"IF($D90=1,\"\",MAX(0,J90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB90-DZ90))","v":1.5149224137931041},{"$f":"IF($D90=1,\"\",MAX(0,K90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC90-EA90))","v":1.9110376850605642},{"$f":"IF($D90=1,\"\",MAX(0,L90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD90-EB90))","v":0.84347083333333384},{"$f":"IF($D90=1,\"\",MAX(0,M90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE90-EC90))","v":1.6984946236559129},{"$f":"IF($D90=1,\"\",MAX(0,N90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF90-ED90))","v":2.8052916666666672},{"$f":"IF($D90=1,\"\",MAX(0,O90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG90-EE90))","v":2.9643817204301062},{"$f":"IF($D90=1,\"\",MAX(0,P90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH90-EF90))","v":3.827649193548385},{"$f":"IF($D90=1,\"\",MAX(0,Q90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI90-EG90))","v":3.213112499999998},{"$f":"IF($D90=1,\"\",MAX(0,R90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ90-EH90))","v":3.3280577956989252},{"$f":"IF($D90=1,\"\",MAX(0,S90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK90-EI90))","v":0.86131761442441146},{"$f":"IF($D90=1,\"\",MAX(0,T90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL90-EJ90))","v":2.436803763440861},{"$f":"IF($D90=1,\"\",MAX(0,U90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM90-EK90))","v":2.3259677419354841},{"$f":"IF($D90=1,\"\",MAX(0,V90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN90-EL90))","v":1.6150744047619057},{"$f":"IF($D90=1,\"\",MAX(0,W90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO90-EM90))","v":1.984},{"$f":"IF($D90=1,\"\",MAX(0,X90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP90-EN90))","v":0.89422777777777807},{"$f":"IF($D90=1,\"\",MAX(0,Y90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ90-EO90))","v":1.7496491935483869},{"$f":"IF($D90=1,\"\",MAX(0,Z90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR90-EP90))","v":2.855058333333333},{"$f":"IF($D90=1,\"\",MAX(0,AA90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS90-EQ90))","v":3.015544354838708},{"$f":"IF($D90=1,\"\",MAX(0,AB90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT90-ER90))","v":3.8788104838709674},{"$f":"IF($D90=1,\"\",MAX(0,AC90-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B90,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU90-ES90))","v":3.2638750000000001},242511.35564747595,476402.03492680239,430600.60564747587,{"$f":"IF(StagingTRM!$C93=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD90:BA90))/2","v":906152.1380281091},476402.03492680239,{"$f":"+IL90-'Status Quo'!K89","v":0},{"$f":"+IO90-SUM('Demand Revenues'!CC90:CZ90)/2","v":0}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB99)))","v":16.814},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC99)))","v":22.646999999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD99)))","v":25.623000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE99)))","v":26.004999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF99)))","v":24.576000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG99)))","v":20.297999999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH99)))","v":17.831},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI99)))","v":15.868},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ99)))","v":14.026},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK99)))","v":13.599},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL99)))","v":13.771000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM99)))","v":15.651},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN99)))","v":16.901},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO99)))","v":22.748000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP99)))","v":25.721},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ99)))","v":26.103000000000002},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR99)))","v":24.673999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS99)))","v":20.388999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT99)))","v":17.920999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU99)))","v":15.96},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV99)))","v":14.124000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW99)))","v":13.694000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX99)))","v":13.865},{"$f":"+IF(AND($D99=0,$E99=0),IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B99,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B99,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY99)))","v":15.75},{"$f":"IF($E99=1,F99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.839},{"$f":"IF($E99=1,G99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.646000000000001},{"$f":"IF($E99=1,H99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.693999999999999},{"$f":"IF($E99=1,I99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.704000000000001},{"$f":"IF($E99=1,J99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.939},{"$f":"IF($E99=1,K99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.728000000000002},{"$f":"IF($E99=1,L99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.201000000000001},{"$f":"IF($E99=1,M99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.589},{"$f":"IF($E99=1,N99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.94},{"$f":"IF($E99=1,O99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.962},{"$f":"IF($E99=1,P99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.945},{"$f":"IF($E99=1,Q99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.782999999999999},{"$f":"IF($E99=1,R99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.760999999999999},{"$f":"IF($E99=1,S99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.192},{"$f":"IF($E99=1,T99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.734999999999999},{"$f":"IF($E99=1,U99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.792999999999999},{"$f":"IF($E99=1,V99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.030999999999999},{"$f":"IF($E99=1,W99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.812000000000001},{"$f":"IF($E99=1,X99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.278},{"$f":"IF($E99=1,Y99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.656000000000001},{"$f":"IF($E99=1,Z99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.023999999999999},{"$f":"IF($E99=1,AA99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.06},{"$f":"IF($E99=1,AB99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.04},{"$f":"IF($E99=1,AC99,IF($D99=1,\"\",MAX(0,VLOOKUP($B99&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B99,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.858000000000001},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.898459134615385},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.079529999999998},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.334775},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.236033653846153},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.027070000000002},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.646387019230769},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.779718750000001},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.300052884615384},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.475365},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.665173076923079},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.74855324074074},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.039453125},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.415990740740741},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.11544},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.36778},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.267980769230768},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.312606770833334},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.680891826923077},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812314903846154},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.330084134615383},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.509755},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.696838942307693},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.194944711538461},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5911525},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.855295731707317},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.531959501557633},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.715386627906977},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.68419512195122},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.019516891891893},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.330272171253823},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.049345394736843},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.581646341463415},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7261249999999997},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1386981707317076},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.002099358974359},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9523690476190474},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.439512820512821},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.562510903426791},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.742212209302325},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.711902439024389},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.056284722222223},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.357899082568808},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.077855263157895},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6071097560975609},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7522750000000009},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1658323170731713},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5882774390243899},{"$f":"+IF($D99=1,\"\",IF(AND($E99=0,ModelMode=\"Actuals\"),VLOOKUP($B99&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E99=0,ModelMode=\"Forecast\"),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E99=1),VLOOKUP($B99&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E99=1),VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B99,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B99,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4270499999999995},{"$f":"IF($D99=1,\"\",(BB99*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ99*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.556849462365593},{"$f":"IF($D99=1,\"\",(BC99*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA99*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.945313453536754},{"$f":"IF($D99=1,\"\",(BD99*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB99*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.661294354838709},{"$f":"IF($D99=1,\"\",(BE99*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC99*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.111029569892473},{"$f":"IF($D99=1,\"\",(BF99*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD99*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.173283045977012},{"$f":"IF($D99=1,\"\",(BG99*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE99*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.186939434724092},{"$f":"IF($D99=1,\"\",(BH99*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF99*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.049116666666668},{"$f":"IF($D99=1,\"\",(BI99*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG99*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.542475806451614},{"$f":"IF($D99=1,\"\",(BJ99*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH99*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.253480555555555},{"$f":"IF($D99=1,\"\",(BK99*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI99*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9922110215053763},{"$f":"IF($D99=1,\"\",(BL99*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ99*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.016169354838711},{"$f":"IF($D99=1,\"\",(BM99*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK99*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.598813888888888},{"$f":"IF($D99=1,\"\",(BN99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.587145161290321},{"$f":"IF($D99=1,\"\",(BO99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.978837725381412},{"$f":"IF($D99=1,\"\",(BP99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.691442204301076},{"$f":"IF($D99=1,\"\",(BQ99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.141107526881722},{"$f":"IF($D99=1,\"\",(BR99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.345611607142857},{"$f":"IF($D99=1,\"\",(BS99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.218417227456259},{"$f":"IF($D99=1,\"\",(BT99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.0799875},{"$f":"IF($D99=1,\"\",(BU99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.570493279569893},{"$f":"IF($D99=1,\"\",(BV99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.284208333333334},{"$f":"IF($D99=1,\"\",(BW99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.021879032258065},{"$f":"IF($D99=1,\"\",(BX99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.045768817204301},{"$f":"IF($D99=1,\"\",(BY99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629329166666666},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.357},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B99,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B99,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J102<>0,0.5,1)","v":1.357},{"$f":"IF($D99=1,\"\",MAX(F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB99,0))","v":2.9155408653846155},{"$f":"IF($D99=1,\"\",MAX(G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC99,0))","v":5.5674700000000001},{"$f":"IF($D99=1,\"\",MAX(H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD99,0))","v":6.2882250000000006},{"$f":"IF($D99=1,\"\",MAX(I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE99,0))","v":6.7689663461538458},{"$f":"IF($D99=1,\"\",MAX(J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF99,0))","v":6.5489299999999986},{"$f":"IF($D99=1,\"\",MAX(K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG99,0))","v":3.6516129807692295},{"$f":"IF($D99=1,\"\",MAX(L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH99,0))","v":4.0512812499999988},{"$f":"IF($D99=1,\"\",MAX(M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI99,0))","v":4.5679471153846158},{"$f":"IF($D99=1,\"\",MAX(N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ99,0))","v":2.5506349999999998},{"$f":"IF($D99=1,\"\",MAX(O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK99,0))","v":2.9338269230769214},{"$f":"IF($D99=1,\"\",MAX(P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL99,0))","v":3.0224467592592603},{"$f":"IF($D99=1,\"\",MAX(Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM99,0))","v":3.6115468750000002},{"$f":"IF($D99=1,\"\",MAX(R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN99,0))","v":3.4850092592592592},{"$f":"IF($D99=1,\"\",MAX(S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO99,0))","v":5.6325600000000016},{"$f":"IF($D99=1,\"\",MAX(T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP99,0))","v":6.3532200000000003},{"$f":"IF($D99=1,\"\",MAX(U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ99,0))","v":6.8350192307692339},{"$f":"IF($D99=1,\"\",MAX(V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR99,0))","v":6.3613932291666657},{"$f":"IF($D99=1,\"\",MAX(W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS99,0))","v":3.7081081730769228},{"$f":"IF($D99=1,\"\",MAX(X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT99,0))","v":4.1086850961538453},{"$f":"IF($D99=1,\"\",MAX(Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU99,0))","v":4.6299158653846177},{"$f":"IF($D99=1,\"\",MAX(Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV99,0))","v":2.6142450000000004},{"$f":"IF($D99=1,\"\",MAX(AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW99,0))","v":2.997161057692308},{"$f":"IF($D99=1,\"\",MAX(AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX99,0))","v":2.6700552884615387},{"$f":"IF($D99=1,\"\",MAX(AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY99,0))","v":4.1588475000000003},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB99-DV99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC99-DW99))","v":0.34747000000000039},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD99-DX99))","v":3.4772250000000007},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE99-DY99))","v":3.1819663461538457},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF99-DZ99))","v":2.1359299999999983},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG99-EA99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH99-EB99))","v":1.001281249999999},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI99-EC99))","v":2.2069471153846156},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ99-ED99))","v":1.8306349999999998},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK99-EE99))","v":1.5318269230769215},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL99-EF99))","v":1.9434467592592604},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM99-EG99))","v":2.254546875},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN99-EH99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO99-EI99))","v":0.41256000000000181},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP99-EJ99))","v":3.5422200000000004},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ99-EK99))","v":3.2480192307692337},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR99-EL99))","v":1.9483932291666655},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS99-EM99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT99-EN99))","v":1.0586850961538454},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU99-EO99))","v":2.2689158653846175},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV99-EP99))","v":1.8942450000000004},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW99-EQ99))","v":1.5951610576923081},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX99-ER99))","v":1.5910552884615388},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY99-ES99))","v":2.8018475},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX99))","v":4.2571505376344074},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY99))","v":6.7016865464632449},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ99))","v":7.9617056451612918},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA99))","v":7.893970430107526},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB99))","v":7.4027169540229885},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC99))","v":5.1110605652759062},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD99))","v":4.7818833333333313},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE99))","v":5.3255241935483859},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF99))","v":3.7725194444444448},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG99))","v":3.6067889784946239},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH99))","v":3.7548306451612898},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI99))","v":5.0521861111111122},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ99))","v":4.3138548387096787},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK99))","v":6.7691622746185889},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL99))","v":8.0295577956989241},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM99))","v":7.9618924731182794},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN99))","v":7.3283883928571427},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO99))","v":5.1705827725437405},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP99))","v":4.8410124999999997},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ99))","v":5.3895067204301075},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR99))","v":3.8397916666666667},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS99))","v":3.672120967741936},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT99))","v":3.8192311827956988},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU99))","v":5.1206708333333335},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX99-DV99))","v":0.30415053763440758},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY99-DW99))","v":1.4816865464632452},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ99-DX99))","v":5.1507056451612918},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA99-DY99))","v":4.3069704301075262},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB99-DZ99))","v":2.9897169540229882},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC99-EA99))","v":0.96306056527590655},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD99-EB99))","v":1.7318833333333314},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE99-EC99))","v":2.9645241935483857},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF99-ED99))","v":3.052519444444445},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG99-EE99))","v":2.2047889784946237},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH99-EF99))","v":2.6758306451612901},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI99-EG99))","v":3.6951861111111119},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ99-EH99))","v":0.36085483870967883},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK99-EI99))","v":1.5491622746185891},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL99-EJ99))","v":5.2185577956989242},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM99-EK99))","v":4.3748924731182797},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN99-EL99))","v":2.9153883928571425},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO99-EM99))","v":1.0225827725437409},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP99-EN99))","v":1.7910124999999999},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ99-EO99))","v":3.0285067204301073},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR99-EP99))","v":3.119791666666667},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS99-EQ99))","v":2.2701209677419358},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT99-ER99))","v":2.7402311827956991},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B99,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU99-ES99))","v":3.7636708333333333},206705.1882983307,640966.28735923732,515000.65829076309,{"$f":"IF(StagingTRM!$C102=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD99:BA99))/2","v":1929073.5428284383},640966.28735923732,{"$f":"+IL99-'Status Quo'!K98","v":0},{"$f":"+IO99-SUM('Demand Revenues'!CC99:CZ99)/2","v":0}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB108)))","v":716.63461538461536},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC108)))","v":1098.8875},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD108)))","v":1128.58},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE108)))","v":1273.1754807692307},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF108)))","v":1236.7550000000001},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG108)))","v":1131.0697115384614},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH108)))","v":719.06490384615381},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI108)))","v":340.88461538461536},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ108)))","v":139.86750000000006},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK108)))","v":564.55528846153845},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL108)))","v":607.90509259259261},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM108)))","v":736.16145833333326},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN108)))","v":765.43055555555554},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO108)))","v":1105.98},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP108)))","v":1151.575},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ108)))","v":1268.1706730769231},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR108)))","v":1216.0598958333333},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS108)))","v":1135.0625},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT108)))","v":713.86298076923072},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU108)))","v":339.78125},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV108)))","v":129.7650000000001},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW108)))","v":573.55288461538464},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX108)))","v":612.90384615384619},{"$f":"+IF(AND($D108=0,$E108=0),IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B108,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B108,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D108=1,\"\",IF($E108=1,IF(BlockShape=\"Yes\",VLOOKUP($B108,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY108)))","v":745.0575},{"$f":"IF($E108=1,F108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,G108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,H108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,I108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E108=1,J108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":923.52100000000007},{"$f":"IF($E108=1,K108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":847.29700000000014},{"$f":"IF($E108=1,L108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":659.43},{"$f":"IF($E108=1,M108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":485.04900000000009},{"$f":"IF($E108=1,N108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":470.12900000000002},{"$f":"IF($E108=1,O108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":544.24699999999996},{"$f":"IF($E108=1,P108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":552.1350000000001},{"$f":"IF($E108=1,Q108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":493.05399999999997},{"$f":"IF($E108=1,R108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":653.73199999999997},{"$f":"IF($E108=1,S108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":839.69},{"$f":"IF($E108=1,T108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1000.739},{"$f":"IF($E108=1,U108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1023.1700000000001},{"$f":"IF($E108=1,V108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":907.69900000000007},{"$f":"IF($E108=1,W108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":852.03400000000011},{"$f":"IF($E108=1,X108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":654.93900000000008},{"$f":"IF($E108=1,Y108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":484.17399999999998},{"$f":"IF($E108=1,Z108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":461.07500000000005},{"$f":"IF($E108=1,AA108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":552.48500000000013},{"$f":"IF($E108=1,AB108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":556.78800000000001},{"$f":"IF($E108=1,AC108,IF($D108=1,\"\",MAX(0,VLOOKUP($B108&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B108,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":501.48},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":494.41789423076921},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":846.57007750000002},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":918.68484499999988},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":967.34540384615377},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":928.91},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":866.4856514423077},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":429.42089903846147},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":164.40444711538461},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":-50.187967499999942},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":326.40099278846162},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":346.94654166666669},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":631.48917708333329},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":464.7962962962963},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":840.69461000000001},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":919.44640749999996},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":962.2890625},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":930.94555729166666},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":865.2643485576923},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":426.60907451923077},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":159.86636057692311},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":-48.275312499999998},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":323.64430528846157},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":381.37650240384613},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":590.72492249999993},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.66815853658539},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":557.31162305295959},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":512.76199127906978},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":667.78449085365855},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":713.99345608108115},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":601.93262691131497},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.25626973684217},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":-56.116615853658537},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":-274.26191249999999},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":108.46112804878049},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":206.99068589743584},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":321.3635595238095},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":314.66666666666669},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":552.74503426791284},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":513.32104069767445},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":663.7646737804879},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":701.24967361111112},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":600.96339755351687},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":258.9560032894737},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":-59.540871951219565},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":-272.56523437499999},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.47246646341458},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":164.32126524390245},{"$f":"+IF($D108=1,\"\",IF(AND($E108=0,ModelMode=\"Actuals\"),VLOOKUP($B108&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E108=0,ModelMode=\"Forecast\"),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E108=1),VLOOKUP($B108&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E108=1),VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B108,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B108,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":360.05322187499996},{"$f":"IF($D108=1,\"\",(BB108*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ108*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":390.92607526881721},{"$f":"IF($D108=1,\"\",(BC108*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA108*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":717.78788072122063},{"$f":"IF($D108=1,\"\",(BD108*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB108*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":731.0000846774193},{"$f":"IF($D108=1,\"\",(BE108*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC108*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":835.28091532258054},{"$f":"IF($D108=1,\"\",(BF108*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD108*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":837.50871120689669},{"$f":"IF($D108=1,\"\",(BG108*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE108*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":750.05383580080752},{"$f":"IF($D108=1,\"\",(BH108*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF108*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":358.41805555555555},{"$f":"IF($D108=1,\"\",(BI108*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG108*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.185483870967744},{"$f":"IF($D108=1,\"\",(BJ108*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH108*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":-149.77638749999997},{"$f":"IF($D108=1,\"\",(BK108*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI108*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":230.31997715053765},{"$f":"IF($D108=1,\"\",(BL108*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ108*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":288.25537634408602},{"$f":"IF($D108=1,\"\",(BM108*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK108*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":486.76388888888891},{"$f":"IF($D108=1,\"\",(BN108*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL108*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":401.83870967741933},{"$f":"IF($D108=1,\"\",(BO108*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM108*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":712.495145631068},{"$f":"IF($D108=1,\"\",(BP108*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN108*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":731.66801209677408},{"$f":"IF($D108=1,\"\",(BQ108*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO108*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":830.6815362903227},{"$f":"IF($D108=1,\"\",(BR108*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP108*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":832.50446428571433},{"$f":"IF($D108=1,\"\",(BS108*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ108*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":748.94347240915204},{"$f":"IF($D108=1,\"\",(BT108*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR108*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":355.82222222222219},{"$f":"IF($D108=1,\"\",(BU108*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS108*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.138440860215056},{"$f":"IF($D108=1,\"\",(BV108*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT108*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":-147.95972222222221},{"$f":"IF($D108=1,\"\",(BW108*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU108*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":227.90188172043011},{"$f":"IF($D108=1,\"\",(BX108*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV108*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":285.68548387096774},{"$f":"IF($D108=1,\"\",(BY108*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW108*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":488.20416666666665},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":63.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B108,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B108,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J111<>0,0.5,1)","v":63.36},{"$f":"IF($D108=1,\"\",MAX(F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB108,0))","v":222.21672115384615},{"$f":"IF($D108=1,\"\",MAX(G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC108,0))","v":252.31742250000002},{"$f":"IF($D108=1,\"\",MAX(H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD108,0))","v":209.89515500000005},{"$f":"IF($D108=1,\"\",MAX(I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE108,0))","v":305.83007692307694},{"$f":"IF($D108=1,\"\",MAX(J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF108,0))","v":307.84500000000014},{"$f":"IF($D108=1,\"\",MAX(K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG108,0))","v":264.58406009615373},{"$f":"IF($D108=1,\"\",MAX(L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH108,0))","v":289.64400480769234},{"$f":"IF($D108=1,\"\",MAX(M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI108,0))","v":176.48016826923075},{"$f":"IF($D108=1,\"\",MAX(N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ108,0))","v":190.05546750000002},{"$f":"IF($D108=1,\"\",MAX(O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK108,0))","v":238.15429567307683},{"$f":"IF($D108=1,\"\",MAX(P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL108,0))","v":260.95855092592592},{"$f":"IF($D108=1,\"\",MAX(Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM108,0))","v":104.67228124999997},{"$f":"IF($D108=1,\"\",MAX(R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN108,0))","v":300.63425925925924},{"$f":"IF($D108=1,\"\",MAX(S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO108,0))","v":265.28539000000001},{"$f":"IF($D108=1,\"\",MAX(T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP108,0))","v":232.12859250000008},{"$f":"IF($D108=1,\"\",MAX(U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ108,0))","v":305.88161057692309},{"$f":"IF($D108=1,\"\",MAX(V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR108,0))","v":285.1143385416666},{"$f":"IF($D108=1,\"\",MAX(W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS108,0))","v":269.7981514423077},{"$f":"IF($D108=1,\"\",MAX(X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT108,0))","v":287.25390624999994},{"$f":"IF($D108=1,\"\",MAX(Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU108,0))","v":179.91488942307689},{"$f":"IF($D108=1,\"\",MAX(Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV108,0))","v":178.04031250000008},{"$f":"IF($D108=1,\"\",MAX(AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW108,0))","v":249.90857932692307},{"$f":"IF($D108=1,\"\",MAX(AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX108,0))","v":231.52734375000006},{"$f":"IF($D108=1,\"\",MAX(AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY108,0))","v":154.33257750000007},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB108-DV108))","v":46.42472115384615},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC108-DW108))","v":45.835422500000021},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD108-DX108))","v":46.64015500000005},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE108-DY108))","v":159.04707692307696},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF108-DZ108))","v":173.16400000000013},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG108-EA108))","v":147.98606009615372},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH108-EB108))","v":129.06800480769235},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI108-EC108))","v":62.215168269230745},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ108-ED108))","v":19.16646750000001},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK108-EE108))","v":79.129295673076825},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL108-EF108))","v":158.14055092592594},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM108-EG108))","v":41.31228124999997},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN108-EH108))","v":124.84225925925924},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO108-EI108))","v":58.803390000000007},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP108-EJ108))","v":68.873592500000086},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ108-EK108))","v":159.09861057692311},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR108-EL108))","v":150.43333854166659},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS108-EM108))","v":153.20015144230769},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT108-EN108))","v":126.67790624999995},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU108-EO108))","v":65.649889423076885},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV108-EP108))","v":7.1513125000000741},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW108-EQ108))","v":90.883579326923069},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX108-ER108))","v":128.70934375000007},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY108-ES108))","v":90.972577500000071},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX108))","v":325.70854011579814},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY108))","v":381.09961927877941},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ108))","v":397.57991532258063},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA108))","v":437.89456544665018},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB108))","v":399.24628879310342},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC108))","v":381.01587573765391},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD108))","v":360.64684829059826},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE108))","v":273.69913151364761},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF108))","v":289.64388750000001},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG108))","v":334.23531131100083},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH108))","v":319.64971624850659},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI108))","v":249.39756944444434},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ108))","v":363.59184587813621},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK108))","v":393.48485436893202},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL108))","v":419.90698790322597},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM108))","v":437.4891367866004},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN108))","v":383.55543154761892},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO108))","v":386.11902759084796},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP108))","v":358.04075854700852},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ108))","v":276.64280913978496},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR108))","v":277.72472222222234},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS108))","v":345.65100289495456},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT108))","v":327.21836228287845},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU108))","v":256.85333333333335},{"$f":"IF($D108=1,\"\",MAX(0,F108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX108-DV108))","v":149.91654011579814},{"$f":"IF($D108=1,\"\",MAX(0,G108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY108-DW108))","v":174.61761927877942},{"$f":"IF($D108=1,\"\",MAX(0,H108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ108-DX108))","v":234.32491532258064},{"$f":"IF($D108=1,\"\",MAX(0,I108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA108-DY108))","v":291.11156544665016},{"$f":"IF($D108=1,\"\",MAX(0,J108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB108-DZ108))","v":264.56528879310338},{"$f":"IF($D108=1,\"\",MAX(0,K108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC108-EA108))","v":264.4178757376539},{"$f":"IF($D108=1,\"\",MAX(0,L108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD108-EB108))","v":200.07084829059826},{"$f":"IF($D108=1,\"\",MAX(0,M108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE108-EC108))","v":159.43413151364763},{"$f":"IF($D108=1,\"\",MAX(0,N108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF108-ED108))","v":118.7548875},{"$f":"IF($D108=1,\"\",MAX(0,O108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG108-EE108))","v":175.21031131100082},{"$f":"IF($D108=1,\"\",MAX(0,P108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH108-EF108))","v":216.83171624850661},{"$f":"IF($D108=1,\"\",MAX(0,Q108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI108-EG108))","v":186.03756944444433},{"$f":"IF($D108=1,\"\",MAX(0,R108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ108-EH108))","v":187.79984587813621},{"$f":"IF($D108=1,\"\",MAX(0,S108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK108-EI108))","v":187.00285436893202},{"$f":"IF($D108=1,\"\",MAX(0,T108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL108-EJ108))","v":256.65198790322597},{"$f":"IF($D108=1,\"\",MAX(0,U108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM108-EK108))","v":290.70613678660038},{"$f":"IF($D108=1,\"\",MAX(0,V108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN108-EL108))","v":248.87443154761891},{"$f":"IF($D108=1,\"\",MAX(0,W108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO108-EM108))","v":269.52102759084795},{"$f":"IF($D108=1,\"\",MAX(0,X108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP108-EN108))","v":197.46475854700853},{"$f":"IF($D108=1,\"\",MAX(0,Y108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ108-EO108))","v":162.37780913978497},{"$f":"IF($D108=1,\"\",MAX(0,Z108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR108-EP108))","v":106.83572222222233},{"$f":"IF($D108=1,\"\",MAX(0,AA108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS108-EQ108))","v":186.62600289495455},{"$f":"IF($D108=1,\"\",MAX(0,AB108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT108-ER108))","v":224.40036228287846},{"$f":"IF($D108=1,\"\",MAX(0,AC108-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B108,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU108-ES108))","v":193.49333333333334},11728591.781281991,40520820.738130026,27648326.051281989,{"$f":"IF(StagingTRM!$C111=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD108:BA108))/2","v":63465850.151066877},40520820.738130026,{"$f":"+IL108-'Status Quo'!K107","v":0},{"$f":"+IO108-SUM('Demand Revenues'!CC108:CZ108)/2","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB117)))","v":2.85},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC117)))","v":3.911},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD117)))","v":4.8550000000000004},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE117)))","v":5.14},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF117)))","v":4.6840000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG117)))","v":3.9740000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH117)))","v":3.3980000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI117)))","v":2.161},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ117)))","v":2.3170000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK117)))","v":2.5529999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL117)))","v":2.5099999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM117)))","v":2.274},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN117)))","v":2.863},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO117)))","v":3.9289999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP117)))","v":4.8780000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ117)))","v":5.165},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR117)))","v":4.7060000000000004},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS117)))","v":3.9929999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT117)))","v":3.4140000000000001},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU117)))","v":2.1709999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV117)))","v":2.327},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW117)))","v":2.5649999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX117)))","v":2.5209999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B117,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B117,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY117)))","v":2.2850000000000001},{"$f":"IF($E117=1,F117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.6739999999999999},{"$f":"IF($E117=1,G117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1349999999999998},{"$f":"IF($E117=1,H117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8170000000000002},{"$f":"IF($E117=1,I117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0229999999999997},{"$f":"IF($E117=1,J117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E117=1,K117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E117=1,L117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E117=1,M117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E117=1,N117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E117=1,O117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E117=1,P117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E117=1,Q117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"IF($E117=1,R117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.865},{"$f":"IF($E117=1,S117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8610000000000002},{"$f":"IF($E117=1,T117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8530000000000002},{"$f":"IF($E117=1,U117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.4349999999999996},{"$f":"IF($E117=1,V117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E117=1,W117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E117=1,X117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E117=1,Y117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E117=1,Z117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E117=1,AA117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E117=1,AB117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E117=1,AC117,IF($D117=1,\"\",MAX(0,VLOOKUP($B117&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B117,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7994999999999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4571299999999998},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5644200000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2917067307692305},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9363700000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4222403846153848},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8780673076923076},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4167067307692309},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5906875},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7414326923076924},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6577430555555555},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5349583333333332},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.742912037037037},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4672575000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5745100000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3014206730769233},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9769713541666665},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4322091346153845},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8882379807692307},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4269423076923076},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6017975000000002},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7517884615384616},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.732230769230769},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.48421},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3719786585365854},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1988068535825547},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0018750000000001},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0154603658536585},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7307702702702703},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0903180428134558},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6568914473684211},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1397591463414634},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1251187499999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3596189024390244},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2833044871794872},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1118363095238095},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4507115384615386},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2078660436137074},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0103720930232556},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0243567073170734},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7316145833333336},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0989204892966362},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6658651315789474},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1479939024390242},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1329781249999999},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3677012195121951},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.228314024390244},{"$f":"+IF($D117=1,\"\",IF(AND($E117=0,ModelMode=\"Actuals\"),VLOOKUP($B117&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E117=0,ModelMode=\"Forecast\"),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E117=1),VLOOKUP($B117&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E117=1),VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B117,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B117,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1758656249999999},{"$f":"IF($D117=1,\"\",(BB117*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ117*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6110228494623657},{"$f":"IF($D117=1,\"\",(BC117*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA117*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3421206657420246},{"$f":"IF($D117=1,\"\",(BD117*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB117*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3043185483870969},{"$f":"IF($D117=1,\"\",(BE117*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC117*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1699206989247308},{"$f":"IF($D117=1,\"\",(BF117*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD117*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8489310344827588},{"$f":"IF($D117=1,\"\",(BG117*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE117*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2761588156123826},{"$f":"IF($D117=1,\"\",(BH117*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF117*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7846819444444444},{"$f":"IF($D117=1,\"\",(BI117*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG117*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2946115591397851},{"$f":"IF($D117=1,\"\",(BJ117*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH117*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3837680555555556},{"$f":"IF($D117=1,\"\",(BK117*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI117*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5731061827956991},{"$f":"IF($D117=1,\"\",(BL117*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ117*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.500720430107527},{"$f":"IF($D117=1,\"\",(BM117*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK117*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3375013888888889},{"$f":"IF($D117=1,\"\",(BN117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6203763440860215},{"$f":"IF($D117=1,\"\",(BO117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3517725381414705},{"$f":"IF($D117=1,\"\",(BP117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3136720430107531},{"$f":"IF($D117=1,\"\",(BQ117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.179274193548387},{"$f":"IF($D117=1,\"\",(BR117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8718184523809525},{"$f":"IF($D117=1,\"\",(BS117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2855262449528939},{"$f":"IF($D117=1,\"\",(BT117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7943472222222221},{"$f":"IF($D117=1,\"\",(BU117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3039650537634406},{"$f":"IF($D117=1,\"\",(BV117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3934333333333333},{"$f":"IF($D117=1,\"\",(BW117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5824596774193547},{"$f":"IF($D117=1,\"\",(BX117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5100739247311827},{"$f":"IF($D117=1,\"\",(BY117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3471680555555556},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.191},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B117,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B117,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J120<>0,0.5,1)","v":0.191},{"$f":"IF($D117=1,\"\",MAX(F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB117,0))","v":1.0505000000000002},{"$f":"IF($D117=1,\"\",MAX(G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC117,0))","v":1.4538700000000002},{"$f":"IF($D117=1,\"\",MAX(H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD117,0))","v":1.2905800000000003},{"$f":"IF($D117=1,\"\",MAX(I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE117,0))","v":1.8482932692307692},{"$f":"IF($D117=1,\"\",MAX(J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF117,0))","v":1.74763},{"$f":"IF($D117=1,\"\",MAX(K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG117,0))","v":1.5517596153846154},{"$f":"IF($D117=1,\"\",MAX(L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH117,0))","v":1.5199326923076926},{"$f":"IF($D117=1,\"\",MAX(M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI117,0))","v":0.74429326923076911},{"$f":"IF($D117=1,\"\",MAX(N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ117,0))","v":0.72631250000000014},{"$f":"IF($D117=1,\"\",MAX(O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK117,0))","v":0.81156730769230756},{"$f":"IF($D117=1,\"\",MAX(P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL117,0))","v":0.85225694444444433},{"$f":"IF($D117=1,\"\",MAX(Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM117,0))","v":0.73904166666666682},{"$f":"IF($D117=1,\"\",MAX(R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN117,0))","v":1.120087962962963},{"$f":"IF($D117=1,\"\",MAX(S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO117,0))","v":1.4617424999999997},{"$f":"IF($D117=1,\"\",MAX(T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP117,0))","v":1.30349},{"$f":"IF($D117=1,\"\",MAX(U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ117,0))","v":1.8635793269230767},{"$f":"IF($D117=1,\"\",MAX(V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR117,0))","v":1.7290286458333339},{"$f":"IF($D117=1,\"\",MAX(W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS117,0))","v":1.5607908653846154},{"$f":"IF($D117=1,\"\",MAX(X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT117,0))","v":1.5257620192307695},{"$f":"IF($D117=1,\"\",MAX(Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU117,0))","v":0.74405769230769225},{"$f":"IF($D117=1,\"\",MAX(Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV117,0))","v":0.72520249999999975},{"$f":"IF($D117=1,\"\",MAX(AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW117,0))","v":0.81321153846153837},{"$f":"IF($D117=1,\"\",MAX(AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX117,0))","v":0.78876923076923089},{"$f":"IF($D117=1,\"\",MAX(AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY117,0))","v":0.80079000000000011},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB117-DV117))","v":5.5500000000000216E-2},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC117-DW117))","v":0.26087000000000016},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD117-DX117))","v":0.76158000000000026},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE117-DY117))","v":1.0652932692307693},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF117-DZ117))","v":0.73463000000000012},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG117-EA117))","v":0.58675961538461541},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH117-EB117))","v":0.66093269230769258},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI117-EC117))","v":0.31329326923076911},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ117-ED117))","v":0.37931250000000016},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK117-EE117))","v":0.47056730769230753},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL117-EF117))","v":0.47025694444444432},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM117-EG117))","v":0.54804166666666676},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN117-EH117))","v":0.12508796296296298},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO117-EI117))","v":0.26874249999999966},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP117-EJ117))","v":0.77449000000000001},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ117-EK117))","v":1.0805793269230768},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR117-EL117))","v":0.71602864583333403},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS117-EM117))","v":0.59579086538461545},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT117-EN117))","v":0.6667620192307695},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU117-EO117))","v":0.31305769230769226},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV117-EP117))","v":0.37820249999999977},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW117-EQ117))","v":0.47221153846153835},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX117-ER117))","v":0.40676923076923088},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY117-ES117))","v":0.60979000000000005},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX117))","v":1.2389771505376344},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY117))","v":1.5688793342579754},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ117))","v":1.5506814516129035},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA117))","v":1.9700793010752689},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB117))","v":1.8350689655172414},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC117))","v":1.6978411843876176},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD117))","v":1.6133180555555557},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE117))","v":0.86638844086021494},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF117))","v":0.93323194444444457},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG117))","v":0.9798938172043008},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH117))","v":1.0092795698924728},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI117))","v":0.9364986111111111},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ117))","v":1.2426236559139785},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK117))","v":1.5772274618585294},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL117))","v":1.564327956989247},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM117))","v":1.985725806451613},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN117))","v":1.8341815476190479},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO117))","v":1.707473755047106},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP117))","v":1.6196527777777781},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ117))","v":0.86703494623655919},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR117))","v":0.93356666666666666},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS117))","v":0.98254032258064528},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT117))","v":1.0109260752688172},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU117))","v":0.93783194444444451},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX117-DV117))","v":0.24397715053763436},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY117-DW117))","v":0.37587933425797537},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ117-DX117))","v":1.0216814516129036},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA117-DY117))","v":1.1870793010752689},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB117-DZ117))","v":0.82206896551724151},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC117-EA117))","v":0.73284118438761758},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD117-EB117))","v":0.75431805555555576},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE117-EC117))","v":0.43538844086021494},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF117-ED117))","v":0.5862319444444446},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG117-EE117))","v":0.63889381720430083},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH117-EF117))","v":0.6272795698924728},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI117-EG117))","v":0.74549861111111104},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ117-EH117))","v":0.2476236559139785},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK117-EI117))","v":0.3842274618585293},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL117-EJ117))","v":1.0353279569892471},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM117-EK117))","v":1.2027258064516131},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN117-EL117))","v":0.82118154761904805},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO117-EM117))","v":0.742473755047106},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP117-EN117))","v":0.76065277777777807},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ117-EO117))","v":0.4360349462365592},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR117-EP117))","v":0.58656666666666668},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS117-EQ117))","v":0.64154032258064531},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT117-ER117))","v":0.62892607526881716},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B117,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU117-ES117))","v":0.74683194444444445},63138.90875010239,155658.56131116053,137237.21875010242,{"$f":"IF(StagingTRM!$C120=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD117:BA117))/2","v":305311.32670580834},155658.56131116053,{"$f":"+IL117-'Status Quo'!K116","v":0},{"$f":"+IO117-SUM('Demand Revenues'!CC117:CZ117)/2","v":0}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB126)))","v":19.472999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC126)))","v":19.749000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD126)))","v":25.131999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE126)))","v":25.131999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF126)))","v":23.369999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG126)))","v":21.049999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH126)))","v":19.372},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI126)))","v":31.147999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ126)))","v":35.277999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK126)))","v":39.341000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL126)))","v":33.900999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM126)))","v":27.844000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN126)))","v":19.466000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO126)))","v":19.744999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP126)))","v":25.18},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ126)))","v":25.18},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR126)))","v":23.4},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS126)))","v":21.058},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT126)))","v":19.363999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU126)))","v":31.253999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV126)))","v":35.423999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW126)))","v":39.522999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX126)))","v":34.03},{"$f":"+IF(AND($D126=0,$E126=0),IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B126,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B126,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY126)))","v":27.914999999999999},{"$f":"IF($E126=1,F126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E126=1,G126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.694000000000003},{"$f":"IF($E126=1,H126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.964},{"$f":"IF($E126=1,I126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.798999999999999},{"$f":"IF($E126=1,J126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.616},{"$f":"IF($E126=1,K126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.546999999999997},{"$f":"IF($E126=1,L126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.179000000000002},{"$f":"IF($E126=1,M126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.470999999999997},{"$f":"IF($E126=1,N126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.860999999999997},{"$f":"IF($E126=1,O126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.884999999999998},{"$f":"IF($E126=1,P126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.330999999999996},{"$f":"IF($E126=1,Q126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.28},{"$f":"IF($E126=1,R126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.042999999999999},{"$f":"IF($E126=1,S126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.060000000000002},{"$f":"IF($E126=1,T126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.311999999999998},{"$f":"IF($E126=1,U126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.991},{"$f":"IF($E126=1,V126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.534999999999997},{"$f":"IF($E126=1,W126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.402999999999999},{"$f":"IF($E126=1,X126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.923000000000002},{"$f":"IF($E126=1,Y126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.78},{"$f":"IF($E126=1,Z126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E126=1,AA126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.251999999999995},{"$f":"IF($E126=1,AB126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.660999999999994},{"$f":"IF($E126=1,AC126,IF($D126=1,\"\",MAX(0,VLOOKUP($B126&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B126,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.628999999999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586408653846153},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.252282500000002},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.719565000000003},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.212177884615386},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.677652500000001},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.322622596153847},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.655855769230767},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.66404567307692},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.343342499999999},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.261060096153841},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.033604166666667},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.987497395833334},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.792615740740741},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.187712499999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.717665},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.196144230769232},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.904166666666669},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.268509615384614},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586009615384615},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.652372596153846},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.415205},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.377581730769229},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.266158653846158},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.967782500000002},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.887384146341462},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.85493457943925},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.062863372093023},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.090707317073168},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.300709459459462},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812978593272172},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.941095394736843},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.264396341463414},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.535531249999998},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.929573170731707},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.52568269230769},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.78491369047619},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.651842948717949},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.786738317757008},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.035988372093026},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.073304878048781},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.218864583333335},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.744822629969418},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.864509868421052},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.248734756097559},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.561865624999999},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.024057926829268},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.107728658536583},{"$f":"+IF($D126=1,\"\",IF(AND($E126=0,ModelMode=\"Actuals\"),VLOOKUP($B126&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E126=0,ModelMode=\"Forecast\"),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E126=1),VLOOKUP($B126&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E126=1),VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B126,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B126,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.820478125000001},{"$f":"IF($D126=1,\"\",(BB126*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ126*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.396516129032257},{"$f":"IF($D126=1,\"\",(BC126*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA126*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.075377253814146},{"$f":"IF($D126=1,\"\",(BD126*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB126*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.491197580645164},{"$f":"IF($D126=1,\"\",(BE126*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC126*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.15862634408602},{"$f":"IF($D126=1,\"\",(BF126*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD126*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.517343390804601},{"$f":"IF($D126=1,\"\",(BG126*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE126*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.65821668909825},{"$f":"IF($D126=1,\"\",(BH126*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF126*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.354068055555556},{"$f":"IF($D126=1,\"\",(BI126*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG126*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.487856182795696},{"$f":"IF($D126=1,\"\",(BJ126*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH126*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.2065375},{"$f":"IF($D126=1,\"\",(BK126*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI126*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.2332002688172},{"$f":"IF($D126=1,\"\",(BL126*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ126*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.401249999999997},{"$f":"IF($D126=1,\"\",(BM126*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK126*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.492958333333334},{"$f":"IF($D126=1,\"\",(BN126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.314227150537635},{"$f":"IF($D126=1,\"\",(BO126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.009192787794728},{"$f":"IF($D126=1,\"\",(BP126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.477750000000004},{"$f":"IF($D126=1,\"\",(BQ126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.141989247311827},{"$f":"IF($D126=1,\"\",(BR126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.610465773809523},{"$f":"IF($D126=1,\"\",(BS126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.59792328398385},{"$f":"IF($D126=1,\"\",(BT126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.281376388888889},{"$f":"IF($D126=1,\"\",(BU126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.474424731182793},{"$f":"IF($D126=1,\"\",(BV126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.258165277777778},{"$f":"IF($D126=1,\"\",(BW126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.340006720430104},{"$f":"IF($D126=1,\"\",(BX126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.432872311827957},{"$f":"IF($D126=1,\"\",(BY126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.457869444444444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B126,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B126,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J129<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF($D126=1,\"\",MAX(F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB126,0))","v":5.8865913461538462},{"$f":"IF($D126=1,\"\",MAX(G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC126,0))","v":5.4967175000000008},{"$f":"IF($D126=1,\"\",MAX(H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD126,0))","v":4.412434999999995},{"$f":"IF($D126=1,\"\",MAX(I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE126,0))","v":5.919822115384612},{"$f":"IF($D126=1,\"\",MAX(J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF126,0))","v":6.6923474999999968},{"$f":"IF($D126=1,\"\",MAX(K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG126,0))","v":5.72737740384615},{"$f":"IF($D126=1,\"\",MAX(L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH126,0))","v":5.7161442307692329},{"$f":"IF($D126=1,\"\",MAX(M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI126,0))","v":11.483954326923076},{"$f":"IF($D126=1,\"\",MAX(N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ126,0))","v":6.9346575000000001},{"$f":"IF($D126=1,\"\",MAX(O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK126,0))","v":6.0799399038461601},{"$f":"IF($D126=1,\"\",MAX(P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL126,0))","v":8.8673958333333296},{"$f":"IF($D126=1,\"\",MAX(Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM126,0))","v":8.8565026041666677},{"$f":"IF($D126=1,\"\",MAX(R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN126,0))","v":6.6733842592592598},{"$f":"IF($D126=1,\"\",MAX(S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO126,0))","v":5.5572874999999993},{"$f":"IF($D126=1,\"\",MAX(T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP126,0))","v":4.4623349999999995},{"$f":"IF($D126=1,\"\",MAX(U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ126,0))","v":5.9838557692307681},{"$f":"IF($D126=1,\"\",MAX(V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR126,0))","v":6.49583333333333},{"$f":"IF($D126=1,\"\",MAX(W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS126,0))","v":5.7894903846153856},{"$f":"IF($D126=1,\"\",MAX(X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT126,0))","v":5.7779903846153822},{"$f":"IF($D126=1,\"\",MAX(Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU126,0))","v":11.601627403846152},{"$f":"IF($D126=1,\"\",MAX(Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV126,0))","v":7.0087949999999992},{"$f":"IF($D126=1,\"\",MAX(AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW126,0))","v":6.1454182692307668},{"$f":"IF($D126=1,\"\",MAX(AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX126,0))","v":7.7638413461538427},{"$f":"IF($D126=1,\"\",MAX(AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY126,0))","v":9.9472174999999972},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB126-DV126))","v":2.420591346153846},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC126-DW126))","v":0.45071750000000055},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD126-DX126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE126-DY126))","v":1.7058221153846116},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF126-DZ126))","v":0.95134749999999713},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG126-EA126))","v":1.1523774038461498},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH126-EB126))","v":3.4001442307692331},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI126-EC126))","v":3.7689543269230761},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ126-ED126))","v":2.5126575000000004},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK126-EE126))","v":3.1019399038461599},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL126-EF126))","v":4.7813958333333293},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM126-EG126))","v":4.5705026041666681},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN126-EH126))","v":3.2073842592592596},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO126-EI126))","v":0.51128749999999901},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP126-EJ126))","v":0},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ126-EK126))","v":1.7698557692307677},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR126-EL126))","v":0.75483333333333036},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS126-EM126))","v":1.2144903846153854},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT126-EN126))","v":3.4619903846153823},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU126-EO126))","v":3.8866274038461519},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV126-EP126))","v":2.5867949999999995},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW126-EQ126))","v":3.1674182692307666},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX126-ER126))","v":3.6778413461538424},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY126-ES126))","v":5.6612174999999976},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX126))","v":7.076483870967742},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY126))","v":5.6736227461858562},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ126))","v":5.6408024193548343},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA126))","v":5.9733736559139778},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB126))","v":6.852656609195396},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC126))","v":6.3917833109017472},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD126))","v":6.0179319444444435},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE126))","v":11.6601438172043},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF126))","v":9.0714624999999991},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG126))","v":7.1077997311828014},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH126))","v":9.4997499999999988},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI126))","v":10.351041666666667},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ126))","v":7.1517728494623665},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK126))","v":5.7358072122052697},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL126))","v":5.7022499999999958},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM126))","v":6.038010752688173},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN126))","v":6.7895342261904759},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO126))","v":6.4600767160161503},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP126))","v":6.0826236111111083},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ126))","v":11.779575268817204},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR126))","v":9.1658347222222218},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS126))","v":7.1829932795698923},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT126))","v":9.5971276881720442},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU126))","v":10.457130555555555},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX126-DV126))","v":3.6104838709677418},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY126-DW126))","v":0.6276227461858559},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ126-DX126))","v":0.41880241935483387},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA126-DY126))","v":1.7593736559139774},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB126-DZ126))","v":1.1116566091953963},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC126-EA126))","v":1.8167833109017471},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD126-EB126))","v":3.7019319444444436},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE126-EC126))","v":3.9451438172043005},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF126-ED126))","v":4.6494624999999994},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG126-EE126))","v":4.1297997311828016},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH126-EF126))","v":5.4137499999999985},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI126-EG126))","v":6.0650416666666676},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ126-EH126))","v":3.6857728494623663},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK126-EI126))","v":0.68980721220526942},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL126-EJ126))","v":0.4802499999999954},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM126-EK126))","v":1.8240107526881726},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN126-EL126))","v":1.0485342261904762},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO126-EM126))","v":1.8850767160161501},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP126-EN126))","v":3.7666236111111084},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ126-EO126))","v":4.0645752688172045},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR126-EP126))","v":4.7438347222222221},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS126-EQ126))","v":4.2049932795698926},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT126-ER126))","v":5.5111276881720439},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B126,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU126-ES126))","v":6.1711305555555551},279604.79590729595,864081.12592380517,774415.36105729558,{"$f":"IF(StagingTRM!$C129=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD126:BA126))/2","v":2804899.6133092847},864081.12592380517,{"$f":"+IL126-'Status Quo'!K125","v":0},{"$f":"+IO126-SUM('Demand Revenues'!CC126:CZ126)/2","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB128)))","v":17.164000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC128)))","v":19.934000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD128)))","v":25.687000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE128)))","v":26.315000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF128)))","v":22.986999999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG128)))","v":20.087},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH128)))","v":17.914000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI128)))","v":16.946999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ128)))","v":20.167999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK128)))","v":20.731999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL128)))","v":20.577000000000002},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM128)))","v":17.78},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN128)))","v":17.303999999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO128)))","v":20.021000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP128)))","v":25.617999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ128)))","v":26.265000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR128)))","v":24.140999999999998},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS128)))","v":20.134},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT128)))","v":17.978999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU128)))","v":17.004999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV128)))","v":20.213999999999999},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW128)))","v":20.795000000000002},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX128)))","v":20.646000000000001},{"$f":"+IF(AND($D128=0,$E128=0),IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B128,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B128,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D128=1,\"\",IF($E128=1,IF(BlockShape=\"Yes\",VLOOKUP($B128,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY128)))","v":17.855},{"$f":"IF($E128=1,F128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.9280000000000008},{"$f":"IF($E128=1,G128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.79},{"$f":"IF($E128=1,H128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.609},{"$f":"IF($E128=1,I128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.876999999999999},{"$f":"IF($E128=1,J128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.07},{"$f":"IF($E128=1,K128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.919},{"$f":"IF($E128=1,L128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.215},{"$f":"IF($E128=1,M128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.509},{"$f":"IF($E128=1,N128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.852},{"$f":"IF($E128=1,O128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.934999999999999},{"$f":"IF($E128=1,P128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.684999999999999},{"$f":"IF($E128=1,Q128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.312999999999999},{"$f":"IF($E128=1,R128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.221},{"$f":"IF($E128=1,S128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.045999999999999},{"$f":"IF($E128=1,T128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.558},{"$f":"IF($E128=1,U128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.782},{"$f":"IF($E128=1,V128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.091999999999999},{"$f":"IF($E128=1,W128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.935},{"$f":"IF($E128=1,X128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.228999999999999},{"$f":"IF($E128=1,Y128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.523},{"$f":"IF($E128=1,Z128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.869},{"$f":"IF($E128=1,AA128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.954000000000001},{"$f":"IF($E128=1,AB128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.702000000000002},{"$f":"IF($E128=1,AC128,IF($D128=1,\"\",MAX(0,VLOOKUP($B128&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.331},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9895528846153852},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.936394999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.6141775},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.899944711538463},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.931275000000001},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.714211538461539},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.365973557692307},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.180057692307694},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.954704999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.36021875},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.170502314814815},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.630664062500001},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.116710648148148},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.9884825},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.566784999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.868334134615385},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.196312499999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.74178846153846},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.407432692307692},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.222137019230768},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.986549999999999},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.406230769230771},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.185887019230769},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.721845},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9732012195121946},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.121258566978193},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.603901162790699},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.642198170731707},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.142192567567568},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.206822629969418},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.221838815789473},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.469771341463415},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.618809375},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.319625},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.231583333333333},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.153863095238094},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9430641025641027},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.169791277258568},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.559226744186045},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.612939024390244},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408989583333334},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.233204892966361},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.259121710526315},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.505945121951219},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.645321875},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.356530487804879},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.453981707317073},{"$f":"+IF($D128=1,\"\",IF(AND($E128=0,ModelMode=\"Actuals\"),VLOOKUP($B128&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E128=0,ModelMode=\"Forecast\"),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E128=1),VLOOKUP($B128&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E128=1),VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B128,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B128,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.06903125},{"$f":"IF($D128=1,\"\",(BB128*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ128*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5414838709677419},{"$f":"IF($D128=1,\"\",(BC128*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA128*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.573484049930652},{"$f":"IF($D128=1,\"\",(BD128*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB128*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.14706048387097},{"$f":"IF($D128=1,\"\",(BE128*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC128*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.345454301075268},{"$f":"IF($D128=1,\"\",(BF128*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD128*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.595688218390805},{"$f":"IF($D128=1,\"\",(BG128*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE128*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.490905787348584},{"$f":"IF($D128=1,\"\",(BH128*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF128*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.882894444444444},{"$f":"IF($D128=1,\"\",(BI128*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG128*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.42606048387097},{"$f":"IF($D128=1,\"\",(BJ128*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH128*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.916529166666667},{"$f":"IF($D128=1,\"\",(BK128*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI128*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.019741935483871},{"$f":"IF($D128=1,\"\",(BL128*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ128*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.93805241935484},{"$f":"IF($D128=1,\"\",(BM128*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK128*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.941490277777778},{"$f":"IF($D128=1,\"\",(BN128*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL128*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6245362903225811},{"$f":"IF($D128=1,\"\",(BO128*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM128*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.623988904299585},{"$f":"IF($D128=1,\"\",(BP128*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN128*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.100924731182797},{"$f":"IF($D128=1,\"\",(BQ128*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO128*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.314880376344085},{"$f":"IF($D128=1,\"\",(BR128*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP128*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.858888392857144},{"$f":"IF($D128=1,\"\",(BS128*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ128*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.517956931359354},{"$f":"IF($D128=1,\"\",(BT128*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR128*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.922590277777779},{"$f":"IF($D128=1,\"\",(BU128*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS128*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.46553629032258},{"$f":"IF($D128=1,\"\",(BV128*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT128*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.946004166666667},{"$f":"IF($D128=1,\"\",(BW128*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU128*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.061739247311829},{"$f":"IF($D128=1,\"\",(BX128*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV128*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.981498655913979},{"$f":"IF($D128=1,\"\",(BY128*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW128*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.987261111111112},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.552},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B128,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B128,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J131<>0,0.5,1)","v":3.552},{"$f":"IF($D128=1,\"\",MAX(F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB128,0))","v":7.1744471153846163},{"$f":"IF($D128=1,\"\",MAX(G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC128,0))","v":7.9976050000000019},{"$f":"IF($D128=1,\"\",MAX(H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD128,0))","v":8.0728225000000009},{"$f":"IF($D128=1,\"\",MAX(I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE128,0))","v":9.4150552884615379},{"$f":"IF($D128=1,\"\",MAX(J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF128,0))","v":11.055724999999997},{"$f":"IF($D128=1,\"\",MAX(K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG128,0))","v":8.3727884615384607},{"$f":"IF($D128=1,\"\",MAX(L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH128,0))","v":6.5480264423076946},{"$f":"IF($D128=1,\"\",MAX(M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI128,0))","v":4.7669423076923056},{"$f":"IF($D128=1,\"\",MAX(N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ128,0))","v":6.2132950000000005},{"$f":"IF($D128=1,\"\",MAX(O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK128,0))","v":5.3717812499999997},{"$f":"IF($D128=1,\"\",MAX(P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL128,0))","v":6.4064976851851867},{"$f":"IF($D128=1,\"\",MAX(Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM128,0))","v":6.1493359375000001},{"$f":"IF($D128=1,\"\",MAX(R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN128,0))","v":7.1872893518518506},{"$f":"IF($D128=1,\"\",MAX(S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO128,0))","v":8.0325175000000009},{"$f":"IF($D128=1,\"\",MAX(T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP128,0))","v":8.0512149999999991},{"$f":"IF($D128=1,\"\",MAX(U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ128,0))","v":9.396665865384616},{"$f":"IF($D128=1,\"\",MAX(V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR128,0))","v":11.944687499999999},{"$f":"IF($D128=1,\"\",MAX(W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS128,0))","v":8.3922115384615399},{"$f":"IF($D128=1,\"\",MAX(X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT128,0))","v":6.5715673076923071},{"$f":"IF($D128=1,\"\",MAX(Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU128,0))","v":4.7828629807692309},{"$f":"IF($D128=1,\"\",MAX(Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV128,0))","v":6.2274499999999993},{"$f":"IF($D128=1,\"\",MAX(AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW128,0))","v":5.3887692307692312},{"$f":"IF($D128=1,\"\",MAX(AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX128,0))","v":6.4601129807692317},{"$f":"IF($D128=1,\"\",MAX(AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY128,0))","v":6.1331550000000004},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB128-DV128))","v":2.790447115384616},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC128-DW128))","v":2.9936050000000023},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD128-DX128))","v":4.0398225000000005},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE128-DY128))","v":3.6060552884615378},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF128-DZ128))","v":3.8627249999999975},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG128-EA128))","v":3.5047884615384604},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH128-EB128))","v":1.3940264423076947},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI128-EC128))","v":1.4699423076923055},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ128-ED128))","v":3.2962950000000006},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK128-EE128))","v":2.3087812499999996},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL128-EF128))","v":2.8924976851851869},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM128-EG128))","v":2.5973359375},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN128-EH128))","v":2.8032893518518502},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO128-EI128))","v":3.0285175000000013},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP128-EJ128))","v":4.0182149999999988},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ128-EK128))","v":3.5876658653846158},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR128-EL128))","v":4.7516874999999992},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS128-EM128))","v":3.5242115384615396},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT128-EN128))","v":1.4175673076923072},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU128-EO128))","v":1.4858629807692307},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV128-EP128))","v":3.3104499999999994},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW128-EQ128))","v":2.325769230769231},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX128-ER128))","v":2.9461129807692319},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY128-ES128))","v":2.5811550000000003},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX128))","v":7.6225161290322596},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY128))","v":8.3605159500693489},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ128))","v":8.5399395161290315},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA128))","v":9.9695456989247333},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB128))","v":11.391311781609193},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC128))","v":8.5960942126514155},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD128))","v":7.0311055555555573},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE128))","v":5.5209395161290296},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF128))","v":7.2514708333333324},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG128))","v":6.7122580645161278},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH128))","v":7.6389475806451621},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI128))","v":6.8385097222222235},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ128))","v":7.6794637096774174},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK128))","v":8.3970110957004156},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL128))","v":8.5170752688172016},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM128))","v":9.9501196236559153},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN128))","v":12.282111607142854},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO128))","v":8.6160430686406464},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP128))","v":7.0564097222222202},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ128))","v":5.5394637096774186},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR128))","v":7.2679958333333321},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS128))","v":6.7332607526881727},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT128))","v":7.6645013440860215},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU128))","v":6.8677388888888888},{"$f":"IF($D128=1,\"\",MAX(0,F128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX128-DV128))","v":3.2385161290322593},{"$f":"IF($D128=1,\"\",MAX(0,G128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY128-DW128))","v":3.3565159500693493},{"$f":"IF($D128=1,\"\",MAX(0,H128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ128-DX128))","v":4.5069395161290311},{"$f":"IF($D128=1,\"\",MAX(0,I128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA128-DY128))","v":4.1605456989247331},{"$f":"IF($D128=1,\"\",MAX(0,J128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB128-DZ128))","v":4.1983117816091937},{"$f":"IF($D128=1,\"\",MAX(0,K128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC128-EA128))","v":3.7280942126514152},{"$f":"IF($D128=1,\"\",MAX(0,L128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD128-EB128))","v":1.8771055555555574},{"$f":"IF($D128=1,\"\",MAX(0,M128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE128-EC128))","v":2.2239395161290294},{"$f":"IF($D128=1,\"\",MAX(0,N128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF128-ED128))","v":4.3344708333333326},{"$f":"IF($D128=1,\"\",MAX(0,O128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG128-EE128))","v":3.6492580645161277},{"$f":"IF($D128=1,\"\",MAX(0,P128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH128-EF128))","v":4.1249475806451628},{"$f":"IF($D128=1,\"\",MAX(0,Q128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI128-EG128))","v":3.2865097222222235},{"$f":"IF($D128=1,\"\",MAX(0,R128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ128-EH128))","v":3.2954637096774171},{"$f":"IF($D128=1,\"\",MAX(0,S128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK128-EI128))","v":3.393011095700416},{"$f":"IF($D128=1,\"\",MAX(0,T128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL128-EJ128))","v":4.4840752688172012},{"$f":"IF($D128=1,\"\",MAX(0,U128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM128-EK128))","v":4.1411196236559151},{"$f":"IF($D128=1,\"\",MAX(0,V128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN128-EL128))","v":5.0891116071428542},{"$f":"IF($D128=1,\"\",MAX(0,W128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO128-EM128))","v":3.7480430686406461},{"$f":"IF($D128=1,\"\",MAX(0,X128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP128-EN128))","v":1.9024097222222203},{"$f":"IF($D128=1,\"\",MAX(0,Y128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ128-EO128))","v":2.2424637096774185},{"$f":"IF($D128=1,\"\",MAX(0,Z128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR128-EP128))","v":4.3509958333333323},{"$f":"IF($D128=1,\"\",MAX(0,AA128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS128-EQ128))","v":3.6702607526881725},{"$f":"IF($D128=1,\"\",MAX(0,AB128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT128-ER128))","v":4.1505013440860221},{"$f":"IF($D128=1,\"\",MAX(0,AC128-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B128,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU128-ES128))","v":3.3157388888888888},353401.14395480329,938481.72292529466,859403.2339548032,{"$f":"IF(StagingTRM!$C131=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD128:BA128))/2","v":1951390.2852143771},938481.72292529466,{"$f":"+IL128-'Status Quo'!K127","v":0},{"$f":"+IO128-SUM('Demand Revenues'!CC128:CZ128)/2","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB137)))","v":8.0340000000000007},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC137)))","v":9.343},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD137)))","v":10.128},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE137)))","v":10.073},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF137)))","v":9.2789999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG137)))","v":8.8689999999999998},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH137)))","v":8.3490000000000002},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI137)))","v":7.524},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ137)))","v":10.722},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK137)))","v":11.33},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL137)))","v":11.162000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM137)))","v":8.3510000000000009},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN137)))","v":8.0489999999999995},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO137)))","v":9.36},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP137)))","v":10.147},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ137)))","v":10.093},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR137)))","v":9.2959999999999994},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS137)))","v":8.8859999999999992},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT137)))","v":8.3650000000000002},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU137)))","v":7.5380000000000003},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV137)))","v":10.742000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW137)))","v":11.352},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX137)))","v":11.183999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B137,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B137,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY137)))","v":8.3670000000000009},{"$f":"IF($E137=1,F137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1390000000000002},{"$f":"IF($E137=1,G137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8719999999999999},{"$f":"IF($E137=1,H137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1790000000000003},{"$f":"IF($E137=1,I137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.409000000000001},{"$f":"IF($E137=1,J137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.1839999999999993},{"$f":"IF($E137=1,K137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1880000000000006},{"$f":"IF($E137=1,L137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.5860000000000003},{"$f":"IF($E137=1,M137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2119999999999997},{"$f":"IF($E137=1,N137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8170000000000002},{"$f":"IF($E137=1,O137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.872},{"$f":"IF($E137=1,P137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.35},{"$f":"IF($E137=1,Q137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.798},{"$f":"IF($E137=1,R137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2060000000000004},{"$f":"IF($E137=1,S137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8079999999999998},{"$f":"IF($E137=1,T137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5139999999999993},{"$f":"IF($E137=1,U137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.41},{"$f":"IF($E137=1,V137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.2669999999999995},{"$f":"IF($E137=1,W137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2620000000000005},{"$f":"IF($E137=1,X137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6449999999999996},{"$f":"IF($E137=1,Y137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2759999999999998},{"$f":"IF($E137=1,Z137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.9060000000000006},{"$f":"IF($E137=1,AA137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.968999999999999},{"$f":"IF($E137=1,AB137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.451000000000001},{"$f":"IF($E137=1,AC137,IF($D137=1,\"\",MAX(0,VLOOKUP($B137&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B137,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8770000000000007},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4300120192307695},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2810524999999995},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3719249999999992},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6217908653846145},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7245749999999997},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7754158653846153},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2619326923076919},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1294831730769221},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9507275000000002},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7269591346153845},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2163935185185188},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.393190104166667},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4194861111111106},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2951700000000006},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3882150000000006},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6386658653846151},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7399739583333336},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7885793269230765},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2739927884615394},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1412668269230766},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9641475000000002},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7439278846153847},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2679759615384611},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3744174999999998},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.834478658536586},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7865140186915891},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7896976744186048},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0036310975609748},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2027027027027026},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3336697247706422},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7046315789473683},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4292408536585368},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9394906249999995},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0565487804878053},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6409038461538463},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5651130952380949},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7935833333333333},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7977320872274136},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8029156976744183},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0173414634146347},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2206840277777777},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3440275229357797},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7136973684210526},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4377652439024393},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.94903125},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0683079268292683},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7326768292682928},{"$f":"+IF($D137=1,\"\",IF(AND($E137=0,ModelMode=\"Actuals\"),VLOOKUP($B137&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E137=0,ModelMode=\"Forecast\"),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E137=1),VLOOKUP($B137&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E137=1),VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B137,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B137,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5212750000000002},{"$f":"IF($D137=1,\"\",(BB137*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ137*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7266048387096786},{"$f":"IF($D137=1,\"\",(BC137*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA137*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6156615811373092},{"$f":"IF($D137=1,\"\",(BD137*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB137*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6403575268817194},{"$f":"IF($D137=1,\"\",(BE137*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC137*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9084086021505371},{"$f":"IF($D137=1,\"\",(BF137*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD137*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0773419540229883},{"$f":"IF($D137=1,\"\",(BG137*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE137*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1408923283983849},{"$f":"IF($D137=1,\"\",(BH137*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF137*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6044055555555552},{"$f":"IF($D137=1,\"\",(BI137*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG137*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3799139784946233},{"$f":"IF($D137=1,\"\",(BJ137*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH137*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0568444444444447},{"$f":"IF($D137=1,\"\",(BK137*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI137*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5496814516129032},{"$f":"IF($D137=1,\"\",(BL137*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ137*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1363494623655903},{"$f":"IF($D137=1,\"\",(BM137*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK137*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5400875000000003},{"$f":"IF($D137=1,\"\",(BN137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7376559139784939},{"$f":"IF($D137=1,\"\",(BO137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6284882108183067},{"$f":"IF($D137=1,\"\",(BP137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6552271505376339},{"$f":"IF($D137=1,\"\",(BQ137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9238884408602148},{"$f":"IF($D137=1,\"\",(BR137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0888497023809531},{"$f":"IF($D137=1,\"\",(BS137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1528209959623155},{"$f":"IF($D137=1,\"\",(BT137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.615201388888889},{"$f":"IF($D137=1,\"\",(BU137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3902607526881718},{"$f":"IF($D137=1,\"\",(BV137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0685402777777782},{"$f":"IF($D137=1,\"\",(BW137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5643534946236555},{"$f":"IF($D137=1,\"\",(BX137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1502634408602157},{"$f":"IF($D137=1,\"\",(BY137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5507986111111105},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B137,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B137,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J140<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF($D137=1,\"\",MAX(F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB137,0))","v":1.6039879807692312},{"$f":"IF($D137=1,\"\",MAX(G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC137,0))","v":2.0619475000000005},{"$f":"IF($D137=1,\"\",MAX(H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD137,0))","v":1.7560750000000009},{"$f":"IF($D137=1,\"\",MAX(I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE137,0))","v":1.4512091346153859},{"$f":"IF($D137=1,\"\",MAX(J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF137,0))","v":1.5544250000000002},{"$f":"IF($D137=1,\"\",MAX(K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG137,0))","v":2.0935841346153845},{"$f":"IF($D137=1,\"\",MAX(L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH137,0))","v":2.0870673076923083},{"$f":"IF($D137=1,\"\",MAX(M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI137,0))","v":1.3945168269230779},{"$f":"IF($D137=1,\"\",MAX(N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ137,0))","v":3.7712724999999994},{"$f":"IF($D137=1,\"\",MAX(O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK137,0))","v":2.6030408653846155},{"$f":"IF($D137=1,\"\",MAX(P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL137,0))","v":2.945606481481482},{"$f":"IF($D137=1,\"\",MAX(Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM137,0))","v":1.9578098958333339},{"$f":"IF($D137=1,\"\",MAX(R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN137,0))","v":1.6295138888888889},{"$f":"IF($D137=1,\"\",MAX(S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO137,0))","v":2.0648299999999988},{"$f":"IF($D137=1,\"\",MAX(T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP137,0))","v":1.7587849999999996},{"$f":"IF($D137=1,\"\",MAX(U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ137,0))","v":1.4543341346153849},{"$f":"IF($D137=1,\"\",MAX(V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR137,0))","v":1.5560260416666658},{"$f":"IF($D137=1,\"\",MAX(W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS137,0))","v":2.0974206730769227},{"$f":"IF($D137=1,\"\",MAX(X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT137,0))","v":2.0910072115384608},{"$f":"IF($D137=1,\"\",MAX(Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU137,0))","v":1.3967331730769237},{"$f":"IF($D137=1,\"\",MAX(Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV137,0))","v":3.7778525000000007},{"$f":"IF($D137=1,\"\",MAX(AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW137,0))","v":2.6080721153846156},{"$f":"IF($D137=1,\"\",MAX(AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX137,0))","v":2.9160240384615381},{"$f":"IF($D137=1,\"\",MAX(AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY137,0))","v":1.992582500000001},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB137-DV137))","v":0.45998798076923131},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC137-DW137))","v":0.5699475000000005},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD137-DX137))","v":0.62307500000000093},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE137-DY137))","v":4.7209134615386006E-2},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF137-DZ137))","v":0.2194250000000002},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG137-EA137))","v":0.71758413461538462},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH137-EB137))","v":0.88706730769230835},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI137-EC137))","v":0.1665168269230779},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ137-ED137))","v":1.3792724999999995},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK137-EE137))","v":0.97404086538461554},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL137-EF137))","v":0.27560648148148204},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM137-EG137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN137-EH137))","v":0.48551388888888902},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO137-EI137))","v":0.57282999999999884},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP137-EJ137))","v":0.62578499999999959},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ137-EK137))","v":5.033413461538494E-2},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR137-EL137))","v":0.22102604166666584},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS137-EM137))","v":0.72142067307692281},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT137-EN137))","v":0.89100721153846085},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU137-EO137))","v":0.1687331730769237},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV137-EP137))","v":1.3858525000000008},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW137-EQ137))","v":0.97907211538461558},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX137-ER137))","v":0.2460240384615382},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY137-ES137))","v":0},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX137))","v":2.3073951612903221},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY137))","v":2.7273384188626908},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ137))","v":2.4876424731182807},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA137))","v":2.1645913978494633},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB137))","v":2.2016580459770116},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC137))","v":2.7281076716016148},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD137))","v":2.744594444444445},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE137))","v":2.1440860215053767},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF137))","v":4.6651555555555548},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG137))","v":3.7803185483870969},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH137))","v":4.0256505376344105},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI137))","v":2.8109125000000006},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ137))","v":2.3113440860215055},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK137))","v":2.7315117891816927},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL137))","v":2.4917728494623663},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM137))","v":2.1691115591397852},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN137))","v":2.2071502976190462},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO137))","v":2.7331790040376838},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP137))","v":2.7497986111111112},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ137))","v":2.1477392473118284},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR137))","v":4.6734597222222227},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS137))","v":3.7876465053763448},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT137))","v":4.0337365591397836},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU137))","v":2.8162013888888904},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX137-DV137))","v":1.1633951612903222},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY137-DW137))","v":1.2353384188626908},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ137-DX137))","v":1.3546424731182807},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA137-DY137))","v":0.76059139784946339},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB137-DZ137))","v":0.86665804597701168},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC137-EA137))","v":1.3521076716016149},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD137-EB137))","v":1.544594444444445},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE137-EC137))","v":0.91608602150537677},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF137-ED137))","v":2.2731555555555549},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG137-EE137))","v":2.1513185483870969},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH137-EF137))","v":1.3556505376344106},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI137-EG137))","v":0.6889125000000007},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ137-EH137))","v":1.1673440860215056},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK137-EI137))","v":1.2395117891816927},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL137-EJ137))","v":1.3587728494623663},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM137-EK137))","v":0.76511155913978524},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN137-EL137))","v":0.87215029761904628},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO137-EM137))","v":1.3571790040376839},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP137-EN137))","v":1.5497986111111113},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ137-EO137))","v":0.91973924731182843},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR137-EP137))","v":2.2814597222222228},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS137-EQ137))","v":2.1586465053763448},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT137-ER137))","v":1.3637365591397836},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B137,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU137-ES137))","v":0.69420138888889049},52496.322089823727,332526.27497219515,238682.93361326121,{"$f":"IF(StagingTRM!$C140=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD137:BA137))/2","v":1005040.6688751368},332526.27497219515,{"$f":"+IL137-'Status Quo'!K136","v":0},{"$f":"+IO137-SUM('Demand Revenues'!CC137:CZ137)/2","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB138)))","v":59.784999999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC138)))","v":81.819999999999993},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD138)))","v":94.567999999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE138)))","v":97.305999999999997},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF138)))","v":89.772000000000006},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG138)))","v":80.929000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH138)))","v":71.134},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI138)))","v":58.436},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ138)))","v":49.981999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK138)))","v":42.783000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL138)))","v":42.78},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM138)))","v":53.076000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN138)))","v":60.042999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO138)))","v":82.135000000000005},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP138)))","v":94.853999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ138)))","v":97.605000000000004},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR138)))","v":90.049000000000007},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS138)))","v":81.206999999999994},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT138)))","v":71.405000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU138)))","v":58.716000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV138)))","v":50.264000000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW138)))","v":43.036000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX138)))","v":43.06},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY138)))","v":53.384},{"$f":"IF($E138=1,F138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":52.244999999999997},{"$f":"IF($E138=1,G138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":77.891999999999996},{"$f":"IF($E138=1,H138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":68.066999999999993},{"$f":"IF($E138=1,I138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.58799999999999},{"$f":"IF($E138=1,J138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.673999999999999},{"$f":"IF($E138=1,K138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.447000000000003},{"$f":"IF($E138=1,L138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.31},{"$f":"IF($E138=1,M138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.177999999999997},{"$f":"IF($E138=1,N138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.000999999999998},{"$f":"IF($E138=1,O138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.901000000000003},{"$f":"IF($E138=1,P138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.302},{"$f":"IF($E138=1,Q138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.219000000000001},{"$f":"IF($E138=1,R138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":39.959000000000003},{"$f":"IF($E138=1,S138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.656999999999996},{"$f":"IF($E138=1,T138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":79.728999999999999},{"$f":"IF($E138=1,U138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":66.242999999999995},{"$f":"IF($E138=1,V138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.865000000000002},{"$f":"IF($E138=1,W138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.658000000000001},{"$f":"IF($E138=1,X138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.478999999999999},{"$f":"IF($E138=1,Y138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.38},{"$f":"IF($E138=1,Z138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.231999999999999},{"$f":"IF($E138=1,AA138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.119999999999997},{"$f":"IF($E138=1,AB138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.545999999999999},{"$f":"IF($E138=1,AC138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.435000000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.331281249999996},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.510692499999998},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.805557500000006},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.631432692307698},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.965697499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.705656249999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.957252403846155},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.174519230769228},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.482815000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.233050480769229},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.098124999999996},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.167338541666666},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.464666666666666},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.8138425},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.862612499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.739242788461539},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.89477083333334},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.974326923076923},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.241365384615385},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.51576201923077},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.836777499999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.572843749999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.627793269230772},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.304749999999999},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.872975609756097},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.98959501557632},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.919741279069768},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.904283536585368},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.463597972972977},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.510828746177367},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.902608552631577},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.307426829268287},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.715025000000004},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.692490853658537},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.507798076923081},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.15769642857143},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.998089743589745},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.240757009345792},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966485465116286},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.994990853658535},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.092440972222221},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.740681957186546},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.14578289473684},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.590344512195124},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.997534374999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.954338414634144},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.94194817073171},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.294074999999999},{"$f":"IF($D138=1,\"\",(BB138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.602350806451611},{"$f":"IF($D138=1,\"\",(BC138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.271757281553398},{"$f":"IF($D138=1,\"\",(BD138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.309965053763442},{"$f":"IF($D138=1,\"\",(BE138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.902259408602156},{"$f":"IF($D138=1,\"\",(BF138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.924574712643683},{"$f":"IF($D138=1,\"\",(BG138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.099049798115743},{"$f":"IF($D138=1,\"\",(BH138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.978625000000001},{"$f":"IF($D138=1,\"\",(BI138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.147091397849458},{"$f":"IF($D138=1,\"\",(BJ138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.030463888888889},{"$f":"IF($D138=1,\"\",(BK138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.467857526881723},{"$f":"IF($D138=1,\"\",(BL138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.495729838709671},{"$f":"IF($D138=1,\"\",(BM138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.429505555555551},{"$f":"IF($D138=1,\"\",(BN138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.914166666666667},{"$f":"IF($D138=1,\"\",(BO138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.551761442441055},{"$f":"IF($D138=1,\"\",(BP138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.362252688172049},{"$f":"IF($D138=1,\"\",(BQ138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.002529569892474},{"$f":"IF($D138=1,\"\",(BR138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.693772321428575},{"$f":"IF($D138=1,\"\",(BS138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.350636608344551},{"$f":"IF($D138=1,\"\",(BT138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.245452777777771},{"$f":"IF($D138=1,\"\",(BU138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.462620967741941},{"$f":"IF($D138=1,\"\",(BV138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.352669444444444},{"$f":"IF($D138=1,\"\",(BW138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.773287634408597},{"$f":"IF($D138=1,\"\",(BX138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.798549731182796},{"$f":"IF($D138=1,\"\",(BY138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.744450000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF($D138=1,\"\",MAX(F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138,0))","v":13.45371875},{"$f":"IF($D138=1,\"\",MAX(G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138,0))","v":26.309307499999996},{"$f":"IF($D138=1,\"\",MAX(H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138,0))","v":28.762442499999992},{"$f":"IF($D138=1,\"\",MAX(I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138,0))","v":29.6745673076923},{"$f":"IF($D138=1,\"\",MAX(J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138,0))","v":26.806302500000008},{"$f":"IF($D138=1,\"\",MAX(K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138,0))","v":24.223343750000005},{"$f":"IF($D138=1,\"\",MAX(L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138,0))","v":22.176747596153845},{"$f":"IF($D138=1,\"\",MAX(M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138,0))","v":18.261480769230772},{"$f":"IF($D138=1,\"\",MAX(N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138,0))","v":11.499184999999997},{"$f":"IF($D138=1,\"\",MAX(O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138,0))","v":5.549949519230772},{"$f":"IF($D138=1,\"\",MAX(P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138,0))","v":5.6818750000000051},{"$f":"IF($D138=1,\"\",MAX(Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138,0))","v":13.908661458333334},{"$f":"IF($D138=1,\"\",MAX(R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138,0))","v":13.578333333333333},{"$f":"IF($D138=1,\"\",MAX(S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138,0))","v":26.321157500000005},{"$f":"IF($D138=1,\"\",MAX(T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138,0))","v":28.991387500000002},{"$f":"IF($D138=1,\"\",MAX(U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138,0))","v":29.865757211538465},{"$f":"IF($D138=1,\"\",MAX(V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138,0))","v":25.154229166666667},{"$f":"IF($D138=1,\"\",MAX(W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138,0))","v":24.232673076923071},{"$f":"IF($D138=1,\"\",MAX(X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138,0))","v":22.163634615384616},{"$f":"IF($D138=1,\"\",MAX(Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138,0))","v":18.200237980769231},{"$f":"IF($D138=1,\"\",MAX(Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138,0))","v":11.427222500000006},{"$f":"IF($D138=1,\"\",MAX(AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138,0))","v":5.4631562500000044},{"$f":"IF($D138=1,\"\",MAX(AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138,0))","v":5.4322067307692308},{"$f":"IF($D138=1,\"\",MAX(AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138,0))","v":14.079250000000002},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138-DV138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138-DW138))","v":6.9563074999999941},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138-DX138))","v":8.87444249999999},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138-DY138))","v":14.5435673076923},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138-DZ138))","v":8.0083025000000099},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138-EA138))","v":5.5103437500000041},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138-EB138))","v":5.3657475961538452},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138-EC138))","v":3.4534807692307723},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138-ED138))","v":3.7371849999999975},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138-EE138))","v":2.6659495192307721},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138-EF138))","v":3.2668750000000051},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138-EG138))","v":5.2276614583333352},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138-EH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138-EI138))","v":6.9681575000000038},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138-EJ138))","v":9.1033875000000002},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138-EK138))","v":14.734757211538465},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138-EL138))","v":6.3562291666666688},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138-EM138))","v":5.5196730769230697},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138-EN138))","v":5.3526346153846163},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138-EO138))","v":3.3922379807692309},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138-EP138))","v":3.6652225000000067},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138-EQ138))","v":2.5791562500000045},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138-ER138))","v":3.0172067307692307},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138-ES138))","v":5.3982500000000027},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138))","v":17.182649193548386},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138))","v":30.548242718446595},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138))","v":34.258034946236556},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138))","v":34.403740591397842},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138))","v":30.847425287356323},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138))","v":27.829950201884259},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138))","v":25.155374999999999},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138))","v":21.288908602150542},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138))","v":14.95153611111111},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138))","v":9.3151424731182786},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138))","v":9.2842701612903298},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138))","v":17.64649444444445},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138))","v":17.128833333333333},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138))","v":30.58323855755895},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138))","v":34.49174731182795},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138))","v":34.60247043010753},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138))","v":29.355227678571431},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138))","v":27.856363391655442},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138))","v":25.15954722222223},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138))","v":21.25337903225806},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138))","v":14.911330555555558},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138))","v":9.2627123655914048},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138))","v":9.2614502688172067},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138))","v":17.63955},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138-DV138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138-DW138))","v":11.195242718446593},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138-DX138))","v":14.370034946236554},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138-DY138))","v":19.272740591397842},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138-DZ138))","v":12.049425287356325},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138-EA138))","v":9.1169502018842579},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138-EB138))","v":8.3443749999999994},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138-EC138))","v":6.4809086021505422},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138-ED138))","v":7.1895361111111109},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138-EE138))","v":6.4311424731182782},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138-EF138))","v":6.8692701612903297},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138-EG138))","v":8.9654944444444507},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138-EH138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138-EI138))","v":11.230238557558948},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138-EJ138))","v":14.603747311827949},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138-EK138))","v":19.47147043010753},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138-EL138))","v":10.557227678571433},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138-EM138))","v":9.1433633916554413},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138-EN138))","v":8.3485472222222299},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138-EO138))","v":6.4453790322580602},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138-EP138))","v":7.1493305555555589},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138-EQ138))","v":6.3787123655914044},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138-ER138))","v":6.8464502688172066},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138-ES138))","v":8.9585500000000007},660366.27590905468,2555482.6331234761,2094373.2359611376,{"$f":"IF(StagingTRM!$C141=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD138:BA138))/2","v":6058269.5801043063},2555482.6331234761,{"$f":"+IL138-'Status Quo'!K137","v":0},{"$f":"+IO138-SUM('Demand Revenues'!CC138:CZ138)/2","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX139)))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY139)))","v":""},{"$f":"IF($E139=1,F139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,G139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,H139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,I139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,J139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,K139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,L139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,M139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,N139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,O139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,P139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Q139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,R139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,S139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,T139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,U139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,V139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,W139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,X139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Y139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,Z139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AA139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AB139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E139=1,AC139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BB139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BC139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BD139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BE139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BF139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BG139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BH139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BI139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BJ139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BK139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BL139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BM139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BN139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BO139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BP139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BQ139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BR139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BS139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BT139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BU139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BV139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BW139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BX139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BY139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":62.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":62.253},{"$f":"IF($D139=1,\"\",MAX(F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139-ES139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139-ES139))","v":""},0,0,0,{"$f":"IF(StagingTRM!$C142=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD139:BA139))/2","v":0},0,{"$f":"+IL139-'Status Quo'!K138","v":0},{"$f":"+IO139-SUM('Demand Revenues'!CC139:CZ139)/2","v":0}]

{"sheet":"Demand Revenues","index":29,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":6897606.7613860238},{"$f":"+SUM(G5:G139)","v":6224258.4031250002},17186266.527639907,14414119.68378189,13124454.581773706,9377691.0025961548,5912749.9547355762,3951278.6640021014,4495348.8247571597,16015049.893855333,26760842.500757843,12289588.578834269,8837327.344310455,6697500.3840158544,18289249.607788853,14761551.070616489,12517497.638001878,9846270.1537500005,6103821.456129807,4075774.6382012344,4587713.0083201453,16257399.019821713,25588761.103955299,14405409.071716608,null,31702143.079665869,30827203.435407296,50995538.352086641,41732770.811868161,41970423.343422487,27357547.34409437,15648670.256732645,11260446.699723722,11316897.015386743,36582990.377890207,49664338.643493533,34561926.483222239,32525769.12649028,31387056.328596871,51988011.21378538,42259609.887614846,41663639.939786702,27789079.282503746,15927206.650446953,11478855.669055706,11400535.745029522,36919740.092671223,50582336.439675488,35213699.099349119,null,24933450.628164873,25442063.659976464,39658464.214864857,34702693.8702242,36515052.187848717,22794112.194750533,13562946.591009615,9204164.6289059464,8688042.5643571597,28922393.761547644,40194781.770480044,24994026.719459269,27150946.774773426,25925137.877765849,40856268.847813852,{"$f":"+SUM(BS5:BS139)","v":35006306.693789557},35669523.231934175,23249389.729903828,13752957.53336538,9340757.0508214291,8786131.3484201431,29193463.98770633,39009585.57385911,27177448.402966619,null,46941229.468192473,73339660.412585527,60528360.614574879,92573252.658323199,80424820.704015106,74189895.769918457,62290352.860680461,52709519.920492828,60267018.078792974,64848228.959471181,64107293.158414938,55989128.8099005,60085313.443545848,72823622.279501647,86119903.451230153,89256609.49416776,81568532.734083548,74941433.519105479,62826529.803116448,53441343.132996656,61068346.582749724,65576459.996711396,65136895.017758712,57067964.441903047,null,31702143.079665869,30827203.435407296,50995538.352086641,41732770.811868161,41970423.343422487,27357547.34409437,15648670.256732645,11260446.699723722,11316897.015386743,36582990.377890207,49664338.643493533,34561926.483222239,32525769.12649028,31387056.328596871,51988011.21378538,42259609.887614846,41663639.939786702,27789079.282503746,15927206.650446953,11478855.669055706,11400535.745029522,36919740.092671223,50582336.439675488,35213699.099349119]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":805.12081730769091},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":740.95000000000039},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508.3848250000014},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1379.7026923076919},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1092.5628000000006},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1429.610913461539},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":206.45290865384598},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.91478365384609},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2236.932638888889},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1458.8789062499993},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":820.09416666666721},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":776.34375000000102},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556.12017499999888},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1410.2683653846154},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1981.0624999999991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1440.1983173076924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213.11920673076986},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359.94375000000008},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2263.9090384615374},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1426.6293749999988},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3335.4008173076909},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3313.45},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5047.5948250000019},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.9026923076917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4054.5928000000008},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3349.8509134615388},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1601.9029086538458},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1293.064783653846},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3278.1126388888888},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3868.6289062499991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3350.374166666667},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3348.8437500000009},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5095.3301749999991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5258.4683653846159},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4943.0924999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3360.4383173076922},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1608.5692067307698},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1296.09375},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3305.0890384615377},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3836.3793749999986},null,{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3573.3187005790587},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6505.5142569908976},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5194.9831240608482},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8532.5947863431356},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10587.960160290984},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10653.958131014078},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7580.3383516241774},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5619.2557929950362},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5449.5467254213609},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5308.1225024432979},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5355.2639101026525},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5326.9790655070392},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6967.5000520525709},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9654.5602886357683},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10569.103597227242},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":13227.878989214827},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":11907.919574752905},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10701.099538673434},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7608.6231962197899},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5638.1123560587785},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5449.5467254213609},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5308.1225024432979},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5355.2639101026525},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5326.9790655070392},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2519.0873798076914},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1987.7571249999992},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4950.2094444444456},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5622.3515625000009},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2660.8411805555561},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1974.8289843749994},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4244.063653846154},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5998.2375000000002},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11997.26737980769},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11234.537124999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26768.369444444441},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18844.1015625},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12139.021180555555},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11221.608984375},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26062.223653846151},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19219.987499999999},null,{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37.71312612748347},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":141.424222978063},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113.1393783824504},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1131.393783824504},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":923.97159012334498},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":773.11908561341113},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1583.9512973543058},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5204.4114055927193},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6213.2375295029015},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6505.5142569908976},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5468.4032884851022},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":839.11705633650718},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3233.9005654317075},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292.27672748799688},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2809.6278964975181},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6562.0839461821233},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1046.5392500376663},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":848.54533786837806},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1640.5209865455308},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5204.4114055927193},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6213.2375295029015},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6505.5142569908976},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5468.4032884851022},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":839.11705633650718},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118610.09069711532},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187145.67812499995},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":345617.96002500039},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":357517.94865384646},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93978.790525000586},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161567.4095192306},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":237697.28334134608},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140407.80069999999},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":722202.94519230805},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1005667.6466666671},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18638.607421874745},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187633.57976851848},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188698.84687499993},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359029.14970000018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366399.99971153872},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21258.565364583512},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162653.44269230778},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":238236.34831730768},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":142200.80690000017},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":728477.22750000062},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":848662.67264423147},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123367.91625000068},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1184947.7440456995},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1138718.0235607945},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1014181.0532040235},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":613153.61291541543},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462150.87769444444},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":393439.55315343261},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":538413.21166666667},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1493963.0543672468},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2334542.6744086021},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1198055.4742069899},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955541.01822916698},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540376.08750000014},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2344102.9015818862},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1055705.826041667},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":530257.61069711531},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":688161.92812499986},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":951622.5800250005},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054605.8286538464},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":942026.56052500056},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":509359.44951923063},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":406989.73334134603},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":342275.83677884622},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":436253.92069999996},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1245943.4251923081},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2045076.0866666669},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":740734.85742187477},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599281.09976851835},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":689715.09687499993},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":965033.76970000018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1063487.8797115386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":869306.33536458341},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":510445.48269230779},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":407528.79831730766},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":343253.88906250015},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":438046.92690000014},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1252217.7075000007},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1888071.1126442314},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":845464.16625000059},null,{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1812653.1224728972},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2423172.0647876635},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1923803.1334521228},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3602518.0884832633},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1951974.8386693529},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1797869.5770309237},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2043938.2967312215},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1986303.2117268948},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3260592.0304484339},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3489011.0071210694},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3324996.6215926441},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2116743.4867203282},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1787366.4714044195},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1782256.3428141456},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2177499.3329117042},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2427876.7772720675},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1944073.9387456451},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1790421.2346207455},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2036989.6532422325},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1977582.0513099141},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3252163.1467589415},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3481223.2465757444},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3320367.3353604958},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2110907.3804521002},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1184947.7440456995},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1138718.0235607945},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1014181.0532040235},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":613153.61291541543},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462150.87769444444},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":393439.55315343261},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":538413.21166666667},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1493963.0543672468},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2334542.6744086021},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1198055.4742069899},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955541.01822916698},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540376.08750000014},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2344102.9015818862},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1055705.826041667}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3243.7562500000049},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212107.47512499982},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105410.45307692292},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24795.470100000042},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10742.001923076827},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14714.395673076879},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23477.191300000002},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":214628.93173076923},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":284980.793611111},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66466.480468749971},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19104.948657407367},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1712.2875000000226},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213316.82644999999},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108316.0421153846},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1505.9205989584411},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10585.407259615396},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14348.735817307688},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23052.244000000013},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213853.05307692301},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":233948.49894230781},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102637.56374999987},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293089.10208333324},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101199.28447115365},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164383.75625000001},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":407494.35512499989},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315175.29307692288},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":295848.54010000004},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164780.30192307683},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88761.705649038428},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86043.495673076875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82720.911299999992},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315569.41173076926},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":447917.69361111097},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":222972.73046874997},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123655.28865740736},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162852.28750000001},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":408703.70645000006},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318080.88211538456},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":272558.99059895839},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164623.70725961539},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88376.135913461534},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85677.835817307699},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82295.964000000007},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":314793.53307692305},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396885.3989423078},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":259143.81374999988},null,{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":606785.34282814513},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":873699.99299540941},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":656264.96430740354},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1189226.862741},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":664891.84190906538},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":570090.47110610385},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":508420.08160613658},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":686595.74599543214},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":908707.20232324605},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":953972.38195775799},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":861198.09168414876},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":784357.59719940112},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":589390.16340184351},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":542531.60418844526},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":806957.18803129566},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":831706.42705245665},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":661469.37571299635},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":566668.00491003471},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":504997.61541006737},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":683182.7080808949},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":905284.7361271769},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":950549.91576168896},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":857775.62548807962},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":780935.13100333198},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293089.10208333324}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118786.50533653845},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46937.05624999998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113852.45852499997},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65414.709615384636},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33997.683024999918},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57746.88778846155},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123411.90906250002},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49236.018870192311},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7928.1785999999665},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179456.64692307689},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366830.29736111115},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130641.380859375},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146162.55749999988},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50996.465625000026},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120069.2012},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70579.709038461486},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31144.921145833374},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61279.105817307725},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125462.05129807681},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51130.61358173081},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9691.7259000001177},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":185245.78365384642},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311895.04701923096},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":180512.01374999993},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396596.96666666656},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":240727.33533653847},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120979.55624999998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":202628.15852499995},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149110.34961538465},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164228.6330249999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137314.92778846156},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":190504.25906250003},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148049.2188701923},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66477.378599999967},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":257058.56692307684},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":440722.99736111111},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319647.380859375},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":268103.3874999999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125038.96562500001},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208844.90119999999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154275.34903846149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161375.87114583337},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140847.14581730773},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":192554.40129807682},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149943.81358173082},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68240.925900000118},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":262847.7036538464},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385787.74701923097},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":369518.01374999993},null,{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":386455.83170985495},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":415381.7994496348},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":306683.14166869555},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":566734.00288075779},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":326784.2378946442},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283536.71050795261},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":559134.8079660699},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":899344.9187620983},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1159282.6405957781},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1169691.4634069635},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1065584.3787320454},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":866562.78387578332},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":420925.62899037491},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":325473.70676171419},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":417804.86780332559},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":380072.88511277846},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":329056.45374382514},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":285375.22540666739},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":560897.89661252988},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":901541.70835902414},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1162309.1189675084},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1172897.0791277997},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1068601.4288222441},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":869523.26427679067},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396596.96666666656}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2342.7973798077051},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29435.918750000008},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30532.781824999965},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26123.305576923016},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24160.437099999988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7812.0599000000038},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.185384615375},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56267.390277777828},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16290.615234375018},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5131.1816203703929},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29435.918749999983},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30532.781825000013},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26123.305576923056},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23359.630156250048},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7812.0598999999893},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.185384615332},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52242.71567307692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20020.400624999984},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.60520833332},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63297.657379807701},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79590.918750000012},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124731.43182499998},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85060.385576923029},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93063.157099999982},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19005.859899999999},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60023.545384615383},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85451.510277777823},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66449.115234375015},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66086.041620370394},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79590.918749999983},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124731.43182500002},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85060.385576923058},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92262.350156250046},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19005.859899999989},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60023.54538461534},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81426.835673076916},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70178.90062499998},null,{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":210033.82768548731},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":306164.58618444268},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":228334.12213884867},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211561.20929365038},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283103.00955748657},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262096.79830447823},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":226165.61738651837},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186651.68948644758},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203952.58609743061},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":198851.88578868847},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":187000.53590312679},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":167719.70017045087},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":219744.9576633143},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":213003.73636802661},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282292.17734574567},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":249651.46668240867},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283150.15096514591},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262143.93971213757},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":226212.7587941777},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186698.83089410691},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203999.72750508995},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":198899.0271963478},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":187047.67731078612},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":167766.84157811021},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.60520833332}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9475.8343750000167},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17755.742549999999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42596.477974999914},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13082.349375000033},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6880.0264423076924},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19805.401799999971},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34458.78076923074},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85919.221111111125},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65600.576171874971},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8610.6125000000011},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15872.97465000006},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41054.332395833306},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12187.292451923093},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6468.5048076922958},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19659.727199999979},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33880.363653846216},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82580.381826923011},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67453.301250000019},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155107.62812499999},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36391.570625},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59237.08437500002},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83058.772549999994},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40856.637500000004},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113444.73797499991},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49003.029375000035},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20706.884903846152},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21613.526442307695},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36846.36179999997},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106443.50076923074},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164738.10111111111},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":115720.82617187497},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37154.725810185191},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58371.862500000003},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81176.004650000061},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39272.173461538448},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111902.59239583332},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48107.972451923095},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20198.276177884611},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21202.004807692298},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36700.687199999978},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105865.08365384622},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161399.261826923},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":117573.55125000003},null,{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":189574.45676132751},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":293983.24644526548},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":238007.53899054817},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":315545.72630865412},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294388.66255113593},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252649.6602095436},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":202708.05293522365},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209364.41969672451},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":276427.78623292194},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":281811.33498762024},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295784.04821785283},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":228371.83526497617},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":198663.32015805106},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":242636.82522269676},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295246.63617053616},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":276116.65294237022},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294068.10097905231},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252253.67238520505},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":202151.78432484326},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":210844.65989722821},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":278143.73347172246},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283461.28425569762},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":297377.42779673898},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":229955.78656233047},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155107.62812499999}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60799.185360577168},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":395667.80312500027},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":523390.02722500014},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":271520.76298076956},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330413.73604999995},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129408.55499999998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82266.750600961634},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112231.07463942315},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116652.00600000007},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":340509.50096153852},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469833.94986111124},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":301767.763671875},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110808.25092592565},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":408037.10937499977},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":542279.56802499981},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":287415.25173076923},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":323133.63763020822},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140272.93485576898},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88551.642716346163},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118012.03257211542},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121894.51649999995},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":357907.11115384614},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431266.45355769235},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":365139.02624999982},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":978702.39077669918},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1399815.5442741942},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":915292.85473118303},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":763604.29024193564},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":702085.5854166667},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":681450.38881720405},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":991789.12621359201},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1420340.9564919353},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":931909.27801075263},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311672.25006944448},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218814.57233333332},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721121.03437499993},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":570059.51536057715},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":925384.05312500021},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1223218.3772250002},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":841065.20298076957},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1043006.01605},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":477185.35499999998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":279920.06060096162},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":227784.37463942316},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":174848.12600000008},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":519269.34096153855},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":649150.00986111129},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":575956.513671875},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":620068.58092592563},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":937753.35937499977},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1242107.9180249998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":856959.69173076923},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1035725.9176302082},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":488049.73485576903},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286204.95271634613},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":233565.33257211541},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":180090.63649999996},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":536666.95115384622},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":610582.51355769229},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":639327.77624999988},null,{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":634768.48241473793},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1849791.1234269366},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1104513.7531771401},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2210969.732349846},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1093737.2273862117},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1180854.5487406985},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":962071.27579363517},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":761145.16806793504},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":861886.35623597528},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1010127.2267615809},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1040250.5862559084},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":901881.12649417156},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":701464.14597119263},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1036639.5544292018},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1222744.4035868009},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1604438.953123061},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1122257.7790201213},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1191876.2098514556},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":972753.5187692449},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":767867.53280015918},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":871531.48824307916},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1020092.9203407684},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1051451.3847157708},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":913845.61575811554},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":978702.39077669918},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1399815.5442741942},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":915292.85473118303},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":763604.29024193564},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":702085.5854166667},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":681450.38881720405},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":991789.12621359201},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1420340.9564919353},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":931909.27801075263},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311672.25006944448},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218814.57233333332},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721121.03437499993}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68653.484375000218},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":153816.58727500011},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66750.270576922776},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151838.49432499986},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177666.16153846134},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98192.29177884612},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41527.80276442309},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51617.715799999954},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36623.569038461479},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96398.73242187468},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66836.503125000076},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":150505.44112500004},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64206.987692307448},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148983.89825520833},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176014.5998076924},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97295.440408653754},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40848.19387019227},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50957.058499999919},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34509.772307692227},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95542.507499999963},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":381453.73854166659},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":285792.48862980754},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":433432.23437500023},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":606532.48727500008},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461868.27057692281},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":671800.45432499994},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":432936.16153846134},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":249308.45177884612},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145160.00276442309},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82847.835799999957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66086.689038461467},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":308227.23242187471},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":285172.38349537033},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431615.2531250001},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603221.34112500015},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":459324.98769230745},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":668945.85825520835},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431284.5998076924},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":248411.60040865376},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144480.39387019226},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82187.178499999922},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63972.892307692229},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":307371.00749999995},null,{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1413959.3813346738},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2051490.3502382501},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1682542.8373330792},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1862123.3156706237},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2192754.2924302714},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1949570.6268787261},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1629848.1718514529},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1344246.6676880207},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1252452.918693726},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1305854.7052902426},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1342851.2820213039},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1368411.3532542058},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1626086.2875202366},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1816688.426968538},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2050415.5261436168},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2190755.4967455147},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2192754.2924302714},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1949570.6268787261},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1629848.1718514529},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1344246.6676880207},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1252452.918693726},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1305854.7052902426},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1342851.2820213039},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1368411.3532542058},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":381453.73854166659}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":901.2427403846151},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":643.50375000000099},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":589.44083333333367},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":902.50206018518566},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":642.59291666666775},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":574.71850961538428},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2726.3627403846149},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2873.2237500000006},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1537.3808333333336},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1070.4687499999995},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2727.6220601851855},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2872.3129166666677},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1522.6585096153842},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1078.4268750000001},null,{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3931.5933987901512},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9098.2916782553857},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5166.6982794652358},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8938.0108922135823},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7542.6252254966939},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6401.8031601403191},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5034.7023380190431},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4478.4337276386614},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4619.8579506167252},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4902.7063965728512},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4827.2801443178842},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4205.0135632144065},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4808.4235812541419},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6910.9303628613452},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10116.54608369744},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10305.111714334858},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7599.1949146879197},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6458.3728493315448},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5091.2720272102688},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4525.575135298016},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4676.4276398079501},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4968.7043672959471},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4883.849833509109},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4261.5832524056323},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18495.199500000017},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37812.7409722222},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18298.698593750029},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37229.768221153856},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22568.544791666682},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47986.551802884598},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79878.079500000007},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":172140.50097222219},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48178.611921296244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79681.578593750019},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171557.52822115386},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":181767.83965293845},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261267.10952967359},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":260126.28746431723},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263209.335525239},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":268555.17115380976},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":250801.71702929694},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":185935.14009002538},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":231718.8752087903},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":304222.36018887721},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337975.60807297501},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":316460.26961724565},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":277464.89720142772},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211759.20320581965},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263303.61834055773},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283253.86206199648},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295435.20180117362},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":268555.17115380976},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":250801.71702929694},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":185935.14009002538},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":231718.8752087903},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":304222.36018887721},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337975.60807297501},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":316460.26961724565},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":277464.89720142772},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22568.544791666682}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6617.5806009615335},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7988.0718749999969},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16637.811450000005},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14837.823269230765},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6082.8182499999994},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10158.870432692303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3874.5568028846083},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3239.8735576923077},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4969.3875999999937},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14279.837692307712},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24368.338750000014},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13925.822265625007},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6914.485555555566},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8242.2812500000018},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16944.074224999982},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14973.271153846174},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12817.332057291673},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10256.611586538476},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3925.3846634615365},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3272.6129807692359},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5002.4839999999958},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14386.931538461562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24410.35153846156},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14112.62437500001},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28915.122916666678},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19994.880600961533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23370.571874999994},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31420.37145000001},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27900.023269230765},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21231.798249999996},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17908.410432692304},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9168.4068028846086},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5594.0735576923071},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6711.5075999999935},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20295.677692307712},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27414.178750000017},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17865.572265625004},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20291.785555555562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23624.78125},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31726.634224999983},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28035.471153846174},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27966.31205729167},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18006.151586538475},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9219.2346634615369},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5626.8129807692358},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6744.6039999999957},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20402.771538461562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27456.19153846156},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18052.37437500001},null,{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102664.55760054187},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":124990.72826801208},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":114553.62061223104},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":162911.2765891967},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127630.64709693594},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128337.76821182625},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109283.21123591521},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":97441.289631885418},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99986.925645490555},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108576.0901210249},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103597.95747219709},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102051.71930097026},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103032.26058028484},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130477.98811956093},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":132882.19991018801},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147976.87864271327},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":135729.54093281302},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":126819.81488519504},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":107774.68619081589},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95253.928316491365},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98629.253104901145},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106266.16114571656},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100288.63065451042},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99496.655005833265},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28915.122916666678}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26925.41540000002},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34913.399038461532},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20968.65850000002},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7155.4913942307594},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10677.45009615384},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9942.7197115384479},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13135.545999999991},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39051.968461538447},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90215.815277777787},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24689.279296874985},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6401.2185648147988},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27997.284899999926},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34847.577307692263},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8155.1747135416445},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7185.0921634615152},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10746.285480769226},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10017.076562500013},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13292.317399999976},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39223.992307692279},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75718.239086538422},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38260.837500000045},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109529.35312500004},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42539.509879807687},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47852.612499999996},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71460.555400000012},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77146.039038461531},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62415.218500000017},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38641.33139423075},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24738.270096153836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21934.919711538449},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33571.505999999994},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128975.48846153845},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161171.4552777778},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70168.529296875},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54009.888564814792},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48431.51249999999},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72532.424899999925},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77080.217307692263},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49601.734713541642},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38670.932163461512},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24807.105480769224},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22009.276562500017},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33728.277399999977},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129147.51230769226},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146673.87908653842},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83740.087500000038},null,{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":258080.35037190124},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":301827.57667978207},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282782.44798540289},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":432220.71026555612},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":311878.1247927564},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284083.55083680112},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":251301.41595048609},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":238205.53290271747},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":275560.38433198986},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":307031.98808537476},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":313631.78515768441},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282716.45001467981},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":274674.12586799398},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":333516.03090840002},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":362639.99256034911},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":417060.03356230783},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":341511.21364742651},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":323606.9070184037},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294567.79990024149},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":266697.79969203123},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":307427.97590971336},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337211.91726889339},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":346036.78878272453},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":310181.03411701962},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109529.35312500004}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5482.4893750000037},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4769.5812500000011},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8543.6903500000026},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9333.2921153846219},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7297.5784500000091},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5637.2063942307695},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5220.9786298076924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2221.3052884615404},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1732.5073000000023},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6164.081346153841},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9817.2870833333254},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7397.0253906250018},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5700.7154629629586},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4804.778124999998},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8600.7317499999936},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9378.1895192307693},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7321.0506250000044},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5672.2657211538444},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5238.7199278846156},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2236.7159855769241},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1744.3316000000009},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6189.6932692307719},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9579.2519711538498},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7685.9549999999999},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22128.869153225805},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19605.655339805824},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31744.036545698924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26429.347849462367},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24026.888204022984},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17527.825518169579},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11659.796916666666},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8461.2079301075264},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6117.3481111111114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17689.66623655914},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22961.728548387098},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24763.457291666673},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22176.830403225806},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19646.480582524269},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31811.076532258077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26482.032580645162},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24084.873065476193},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17567.402341857327},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11679.818055555557},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8478.9988575268835},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6131.8819444444443},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17724.168924731184},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23020.63016129033},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24812.119791666668},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18673.129375},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16783.331249999999},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26740.700349999999},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22547.252115384625},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20741.47845000001},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15276.50639423077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10519.258629807691},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7265.4552884615405},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4758.9073000000026},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13230.881346153839},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17214.327083333323},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19879.275390625},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18891.355462962958},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16818.528124999997},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26797.741749999997},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22592.14951923077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20764.950625000005},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15311.565721153844},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10536.999927884615},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7280.8659855769247},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4770.731600000001},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13256.493269230772},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16976.291971153849},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20168.205000000002},null,{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":28850.541487524853},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":59492.45646610517},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":40353.044956407313},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65337.991015865104},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":56164.273085354755},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":54853.741952424702},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45020.044314683393},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35563.477938216907},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35601.191064344392},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37166.285798634963},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33413.829748950353},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":31254.753278151926},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":40268.190422620472},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":49668.187109895727},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60595.565405334062},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":63150.629700471072},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":56267.984182205335},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":54957.453049275282},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45104.898848470228},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35629.475908940003},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35667.189035067488},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37232.283769358051},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":33470.399438141576},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":31320.751248875022},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22128.869153225805},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19605.655339805824},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31744.036545698924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26429.347849462367},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24026.888204022984},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17527.825518169579},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11659.796916666666},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8461.2079301075264},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6117.3481111111114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17689.66623655914},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22961.728548387098},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24763.457291666673},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22176.830403225806},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19646.480582524269},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31811.076532258077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26482.032580645162},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24084.873065476193},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17567.402341857327},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11679.818055555557},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8478.9988575268835},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6131.8819444444443},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17724.168924731184},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23020.63016129033},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24812.119791666668}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121990.58605769233},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114678.28750000009},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132972.30732500026},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87661.125673076909},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121306.44104999986},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74959.203894230915},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44829.566033653871},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40570.393028846163},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7804.7946000000229},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97291.506923077148},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":142904.76083333322},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132775.21289062509},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120365.86224537039},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114207.47187499993},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132307.09212499994},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86974.844230769115},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122241.14846354155},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74071.712019230836},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48630.399543269174},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84380.279807692292},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100984.00865384615},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126995.79374999988},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":91191.856875000056},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":138456.9366532258},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119895.46116504857},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160795.27278225834},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118722.89994623662},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":135382.15221264359},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90485.879596231578},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56506.354319444486},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58916.102889784939},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38708.927777777826},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102609.27354838724},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151494.57241935469},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137292.2125000002},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137588.19826612913},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119413.4951456311},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160100.90049731176},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118023.64709677416},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":136169.9899553571},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":89594.329340511424},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60287.728486111082},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102718.73595430108},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28945.166444444414},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106284.45118279562},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134530.09330645157},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96692.865625000166},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134361.99605769233},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116139.53750000009},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":150633.71732500021},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114229.96567307692},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130946.70104999986},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":89109.543894230912},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55864.696033653869},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58858.893028846156},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37257.874600000025},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97291.506923077148},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":142904.76083333322},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132775.21289062509},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132737.27224537038},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":115668.72187499993},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149968.50212499994},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113543.68423076911},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131881.40846354153},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88222.052019230832},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59665.529543269171},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102668.77980769229},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27495.678199999966},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100984.00865384615},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126995.79374999988},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":91191.856875000056},null,{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":724525.72259814874},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":944902.37512409827},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":931297.36487360869},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":981653.81653533096},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":909753.7415732838},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":917654.64149699151},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":816819.17051363259},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":692790.1269618714},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":853740.32099243894},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":800677.95253106963},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":772204.54230481968},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":842662.09019249072},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":826096.59954099345},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":876207.9158828872},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":918710.60902856092},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":942686.72896410862},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":914383.02780543233},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":937868.87710132264},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":831913.84924615792},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":685492.63705620333},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":837636.81613600347},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":807145.75366193301},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":793672.73935288971},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":832281.55222590081},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":138456.9366532258},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119895.46116504857},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160795.27278225834},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118722.89994623662},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":135382.15221264359},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90485.879596231578},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56506.354319444486},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58916.102889784939},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38708.927777777826},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102609.27354838724},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151494.57241935469},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137292.2125000002},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137588.19826612913},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119413.4951456311},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160100.90049731176},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118023.64709677416},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":136169.9899553571},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":89594.329340511424},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60287.728486111082},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102718.73595430108},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28945.166444444414},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106284.45118279562},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134530.09330645157},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96692.865625000166}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111766.5533173077},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":442296.66249999887},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376549.9117499995},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1306174.1645192308},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1771547.5433249995},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":928315.27399038419},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679796.69415865419},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":476466.20528846141},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":550733.70869999984},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1496462.8209615392},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2615269.2990277768},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1382944.9531249991},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1299305.0932175918},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":602554.29062499979},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1624703.2333999993},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1328576.0147115369},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1826951.6063020835},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":948217.15701923042},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720675.5734134618},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":495542.82524038479},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":569578.83960000006},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1554721.6699999992},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2696681.6766346153},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1438311.62625},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1590475.9471505373},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":899194.84223300929},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2114844.1898790319},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1868850.670740281},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2366506.2017959771},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1278390.2256134169},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":849467.55821367551},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614144.85159222479},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":593290.89700000011},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1822796.1677750214},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2912396.9037007145},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1593696.5739583322},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1799611.8380704888},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1067580.5097087382},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2378778.6192607521},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1891561.2732051271},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2419995.1489732154},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1298871.9121021838},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":892080.43105021352},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":633330.56721980998},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":612244.2281666667},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1882319.6133995024},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2987322.9185483875},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659626.4520833346},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1557064.7233173077},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":959911.66249999893},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2215031.7117499993},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1929886.0845192308},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2412449.9533249997},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1338210.3139903843},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":862994.91415865405},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":620570.10528846143},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":593565.02869999991},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1712320.3409615392},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2744189.1390277767},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1504936.9531249991},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1744603.2632175917},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1120169.2906249999},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2463185.0333999996},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1952287.9347115371},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2467854.0163020836},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1358112.1970192303},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":903873.79341346177},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":639646.72524038469},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":612410.15960000001},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1770579.1899999992},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2825601.5166346151},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1560303.62625},null,{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1590475.9471505373},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":899194.84223300929},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2114844.1898790319},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1868850.670740281},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2366506.2017959771},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1278390.2256134169},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":849467.55821367551},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614144.85159222479},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":593290.89700000011},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1822796.1677750214},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2912396.9037007145},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1593696.5739583322},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1799611.8380704888},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1067580.5097087382},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2378778.6192607521},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1891561.2732051271},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2419995.1489732154},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1298871.9121021838},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":892080.43105021352},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":633330.56721980998},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":612244.2281666667},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1882319.6133995024},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2987322.9185483875},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659626.4520833346}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49260.64091346151},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49673.618749999951},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":94775.223399999959},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126989.97461538458},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64781.235600000044},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50756.783365384676},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32391.734038461527},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5070.6795673076749},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32178.139800000004},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116345.9065384615},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133569.17777777766},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56355.398437500015},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65301.594328703686},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51712.521874999977},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97858.070050000068},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129769.9655769232},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54807.346458333253},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52575.911826923031},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33411.911923076914},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6036.3216346153531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32909.316100000011},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119348.39634615382},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109424.94735576939},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78794.840624999997},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176268.74999999997},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132096.20091346151},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149817.36874999997},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":249965.32339999996},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212691.01461538457},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218293.08560000005},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137533.34336538467},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68779.754038461528},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52032.229567307673},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73670.859800000006},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151462.46653846148},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":270647.51777777763},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121036.14843750001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148137.15432870368},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151856.27187499998},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253048.17005000007},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":215471.00557692317},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208319.19645833323},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":139352.47182692305},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69799.931923076918},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52997.871634615352},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74402.036100000012},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154464.95634615383},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":246503.28735576937},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143475.59062499998},null,{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":273901.00678238051},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":508834.92599353887},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":406094.94214074197},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":666588.93258480227},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":465502.54407306033},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":414024.12690904544},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":249594.89699321738},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":196372.24774580644},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":451982.38835635752},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":518253.7792438778},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":289599.09553294559},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":248472.93149092476},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":331545.52006823901},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":398967.16130264755},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":547811.44184629305},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":538779.14813876071},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":537195.1968414064},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":416852.61136860657},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":242353.97677674066},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":193666.33094615949},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":449644.1745364535},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":515453.57962891209},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":286808.32419951179},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":245757.586409746},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176268.74999999997}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25875.892067307708},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14973.328125000022},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3430.3841000000552},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40723.868400000028},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19768.478076923071},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":502.86538461537691},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6537.4605000000138},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18553.776538461538},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32491.765833333317},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33078.248046875029},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24778.442870370385},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13697.490624999982},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1199.7440000000165},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38933.798541666707},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18734.191298076912},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80.148918269249407},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6626.6035000000029},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18851.94346153846},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32407.175769230776},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34092.958125000026},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77661.403897849479},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58460.679611650492},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60713.427526881722},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48174.999784946267},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105268.29047413796},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61797.430820995964},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36410.409958333337},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23553.319086021504},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18511.011166666674},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59349.13741935484},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98459.330403225787},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75459.670833333352},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76371.844220430125},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57293.543689320395},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58665.999341397903},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46503.862258064553},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103659.59952380956},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60851.330390309544},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35917.744736111112},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23179.168077957002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18649.73194444444},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59815.613763440844},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99273.780967741957},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76097.507291666698},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60221.332067307703},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44373.328125000022},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37106.23410000006},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28680.32086538463},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88914.238400000031},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50598.998076923075},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30100.412379807691},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17555.015384615377},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12415.660500000015},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38485.776538461534},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68995.225833333316},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50520.248046875029},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59123.882870370377},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43097.490624999977},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34875.594000000019},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26857.741634615388},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87124.168541666702},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49564.711298076916},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29557.300769230773},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17132.298918269251},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12504.803500000002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38783.94346153846},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68910.635769230779},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51534.958125000034},null,{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128507.47727939991},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":215568.22894469553},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":165334.34494288755},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":273203.31394902209},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209798.12064719052},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":184652.89380169095},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":137869.76084054771},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100401.77003289288},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102032.86273790653},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108849.51028544916},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":140443.68169874843},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161091.61825354566},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":159781.08712061559},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":167615.9890736003},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":180674.15899524142},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":190903.84445732133},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":210297.81956837969},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":184973.45537377454},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":137869.76084054771},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":100137.77815000046},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102032.86273790651},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108915.50825617225},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":140792.52811542765},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161619.6020193304},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77661.403897849479},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58460.679611650492},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60713.427526881722},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48174.999784946267},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105268.29047413796},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61797.430820995964},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36410.409958333337},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23553.319086021504},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18511.011166666674},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59349.13741935484},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98459.330403225787},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75459.670833333352},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76371.844220430125},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57293.543689320395},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58665.999341397903},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46503.862258064553},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103659.59952380956},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60851.330390309544},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35917.744736111112},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23179.168077957002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18649.73194444444},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59815.613763440844},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99273.780967741957},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76097.507291666698}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7170.3315144230792},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7656.2937500000062},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3211.8593000000155},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10264.776442307691},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16023.188724999993},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8057.4539423076922},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3029.7153365384593},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6181.3891826923073},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3840.6180000000027},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19090.639615384629},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17587.610833333321},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12896.658203124987},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9714.7936342592693},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7789.8843749999924},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3391.1179249999959},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10452.782692307694},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12482.259244791667},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8162.9982692307713},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3086.283028846156},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6221.4968750000044},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3869.3688000000002},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19219.599423076932},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13976.623701923074},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15856.505625000002},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38345.34692204302},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32664.648058252431},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45929.499731182797},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39698.688010752696},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51825.929841954006},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30729.347321668913},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13728.649986111106},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13379.88172043011},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10226.844722222224},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39911.410752688193},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48771.914032258057},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33147.042708333327},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38498.736505376342},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32816.298543689314},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46152.558413978484},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39903.220161290308},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48990.309375000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30854.928613728138},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13792.085125},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13427.456922043013},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10268.614000000001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40077.705591397862},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48977.86080645163},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33281.39583333335},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30959.111514423079},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28087.543750000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34209.709300000017},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35272.656442307692},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47545.308724999988},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25850.153942307694},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11965.025336538458},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11648.189182692306},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7258.8980000000029},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31339.759615384628},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37338.950833333321},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.658203124985},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33503.573634259272},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28221.134374999991},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34388.967924999997},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35460.662692307691},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44004.379244791664},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25955.698269230772},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12021.593028846155},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11688.296875000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7287.6487999999999},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31468.719423076935},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33727.963701923072},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27127.505625000002},null,{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":70532.974139925951},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":140688.81701857707},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103937.37560734444},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":201595.5157144629},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":110942.58878552449},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99062.954055367198},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80932.368669579519},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58153.640488579513},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62632.07421621817},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":76557.646038791441},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71438.089166985563},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60520.139153079093},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":79697.263788904442},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":90483.217861364712},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127753.21475685026},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128262.34195957128},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":110942.58878552449},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99062.954055367198},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80932.368669579519},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58153.640488579513},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62632.07421621817},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":76557.646038791441},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":71438.089166985563},{"$f":"IF($D72=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60520.139153079093},null,{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38345.34692204302},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32664.648058252431},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45929.499731182797},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39698.688010752696},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51825.929841954006},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30729.347321668913},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13728.649986111106},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13379.88172043011},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10226.844722222224},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39911.410752688193},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48771.914032258057},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33147.042708333327},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38498.736505376342},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32816.298543689314},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46152.558413978484},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39903.220161290308},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48990.309375000004},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30854.928613728138},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13792.085125},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13427.456922043013},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10268.614000000001},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40077.705591397862},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48977.86080645163},{"$f":"IF($D72=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B72,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33281.39583333335}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7153.0564903846662},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25766.51875000001},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45206.012475000054},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87231.155025000015},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10255.347692307718},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12591.731899038468},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4062.8788461538552},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1918.4659999999967},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20525.720384615379},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36673.932361111132},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7413.4937962962831},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25964.815624999999},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45405.824750000058},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87464.393255208342},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10393.643365384631},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12680.353197115399},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4105.7401442307755},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1804.6073999999994},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20159.864807692298},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35807.260528846149},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77268.91891129037},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87438.932038834973},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131661.53034946241},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70371.342204301109},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171005.45633620693},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64879.223418573391},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37177.821319444447},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.958198924742},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16120.57011111111},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56574.650430107511},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78907.002661290317},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66419},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77507.888870967712},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87731.225728155332},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132040.40975806452},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70488.382150537655},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171664.51436011904},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65080.307321668923},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37299.037194444449},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24241.50571236559},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16042.657555555554},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56339.837311827949},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78667.636532258082},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66217.921875},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61605.926490384671},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71529.018750000003},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101350.28247500004},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48150.70673076922},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":152231.86502500001},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54245.607692307713},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31658.451899038468},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18970.178846153856},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10035.425999999998},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34393.560384615375},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52260.552361111135},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48342.521484374993},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61866.363796296282},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71727.315625000003},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101550.09475000006},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48136.531346153854},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":152465.10325520832},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54383.903365384627},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31747.073197115398},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19013.040144230774},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9921.5673999999981},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34027.704807692295},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51393.880528846152},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48303.661875000013},null,{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":136229.23985400217},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232425.99632368062},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":181286.99729481305},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":462117.79100311873},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":247096.40238727169},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":207695.61386558332},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":156537.75827365203},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122379.09428368387},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":119371.47247501704},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153058.72238839167},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":143809.57820562631},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105247.9067402745},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153266.14458209282},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":223912.25810040126},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":274485.56023735658},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272515.04939719557},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":249142.33947968768},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":208431.01982506926},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":158140.56613407005},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122454.52053593882},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":119503.46841646325},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153360.42739741155},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144959.82855251458},{"$f":"IF($D81=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105266.76330333823},null,{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77268.91891129037},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87438.932038834973},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131661.53034946241},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70371.342204301109},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171005.45633620693},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64879.223418573391},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37177.821319444447},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.958198924742},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16120.57011111111},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56574.650430107511},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78907.002661290317},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66419},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77507.888870967712},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87731.225728155332},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132040.40975806452},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70488.382150537655},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171664.51436011904},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65080.307321668923},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37299.037194444449},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24241.50571236559},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16042.657555555554},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56339.837311827949},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78667.636532258082},{"$f":"IF($D81=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B81,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66217.921875}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27307.176418269213},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6249.25},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24921.233674999974},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21419.058269230765},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16054.776425000007},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14069.212644230765},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2878.637427884617},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4847.7514423076873},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8193.7160999999978},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28402.37403846153},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50126.572222222203},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33581.441406249971},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30704.417777777773},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7167.0156250000091},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26501.488000000019},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22978.037884615387},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16696.343515625009},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14614.134230769234},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3101.6602403846155},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5046.7516826923074},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8383.6614999999947},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29013.749807692304},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43641.736586538471},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39122.514375000006},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52726.000174731169},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25873.167475728151},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49127.496061827951},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43123.530645161278},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39139.481982758625},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31280.387160161499},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20535.135791666664},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16078.453763440855},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16339.811666666666},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50052.051182795687},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70654.928467741891},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56853.684374999975},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53250.549341397847},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26900.279126213602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50932.932392473136},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44671.290322580644},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40234.143244047627},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31836.36},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20759.989055555554},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16280.514314516129},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16532.906333333329},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50670.095806451602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71449.974919354834},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57500.90625},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46045.766418269217},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25613},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43225.363674999979},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40876.858269230761},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38636.156425000001},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30787.492644230762},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19677.197427884614},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14217.151442307686},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13648.996099999997},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42644.694038461537},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61299.832222222198},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49467.941406249978},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49443.00777777777},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26530.765625000011},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44805.618000000024},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42435.837884615379},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39277.723515625003},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31332.414230769231},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19900.220240384613},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14416.151682692307},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13838.941499999994},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43256.069807692307},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54814.996586538473},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55009.014375000006},null,{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":39297.077424837764},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":47650.534862075365},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35893.467791832394},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":87692.446527930937},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65630.267743353092},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57050.53154935062},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52770.091733881236},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67044.509973133725},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106266.16114571654},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111159.43926075751},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113573.07933291646},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99374.087345918932},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":63772.89628157454},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":48885.639742750442},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":63989.746756807566},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77123.342930703686},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67157.649351516186},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57220.240616924282},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52675.808918562536},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67044.50997313374},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106473.5833394177},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111310.29176526745},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113723.9318374264},{"$f":"IF($D90=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99524.939850428869},null,{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52726.000174731169},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25873.167475728151},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49127.496061827951},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43123.530645161278},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39139.481982758625},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31280.387160161499},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20535.135791666664},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16078.453763440855},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16339.811666666666},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50052.051182795687},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70654.928467741891},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56853.684374999975},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53250.549341397847},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26900.279126213602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50932.932392473136},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44671.290322580644},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40234.143244047627},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31836.36},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20759.989055555554},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16280.514314516129},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16532.906333333329},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50670.095806451602},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71449.974919354834},{"$f":"IF($D90=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B90,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57500.90625}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3040.3625000000034},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46560.042750000008},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34492.515192307685},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23345.714899999981},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4435.6759374999956},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8717.4411057692323},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7102.8637999999992},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18504.469230769209},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30201.162638888902},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28745.472656249996},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3609.9000000000156},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47430.325800000006},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35208.528461538495},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21295.937994791653},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4689.9749759615352},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8962.2176682692407},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7349.6706000000013},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19269.545576923083},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24724.999182692311},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35723.555625000001},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44146.651075268797},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58639.757281553393},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106607.2385887097},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85570.63946236558},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80911.696307471255},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38946.281507402404},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21183.743166666656},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21035.820564516125},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14637.375444444444},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43570.010860215058},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58350.068225806441},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64415.372916666682},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44734.67467741936},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59230.169902912647},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107515.7788844086},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86306.914408602155},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80099.285133928555},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39399.840726783303},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21445.685374999997},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21288.551545698927},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14898.391666666666},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44359.221290322588},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59350.852580645158},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65288.553125000006},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30234.158774038464},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48715.362499999996},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84199.332750000016},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73375.595192307679},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71579.804899999988},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27825.290913461529},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17947.175937499993},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18043.391105769235},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9896.4637999999995},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35440.629230769213},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46968.822638888902},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46047.22265625},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36139.546018518515},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49284.900000000016},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85069.615800000014},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74091.608461538504},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69530.027994791657},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28255.784278846153},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18201.474975961533},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18288.167668269241},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10143.270600000002},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36205.705576923079},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41492.65918269231},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53025.305625000001},null,{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":139906.26965143179},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":204084.5820388768},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":176252.29495679398},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270629.3930908214},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":216275.35005958582},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":176572.8565288776},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":143319.30756596907},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109264.35467285148},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":112573.68149053815},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":131637.66674798104},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":131477.38596193923},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111093.44129003442},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":129742.58216007499},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":209232.42375527829},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":233208.5436908259},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":224327.10248780352},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":217142.75196051793},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":177364.83217755475},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144045.28524392311},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109896.04953548683},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":113365.6571392153},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":132561.63833810439},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":132373.07270746696},{"$f":"IF($D99=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":111800.56240492474},null,{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44146.651075268797},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58639.757281553393},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106607.2385887097},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85570.63946236558},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80911.696307471255},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38946.281507402404},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21183.743166666656},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21035.820564516125},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14637.375444444444},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43570.010860215058},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58350.068225806441},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64415.372916666682},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44734.67467741936},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59230.169902912647},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107515.7788844086},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86306.914408602155},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80099.285133928555},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39399.840726783303},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21445.685374999997},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21288.551545698927},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14898.391666666666},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44359.221290322588},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59350.852580645158},{"$f":"IF($D99=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B99,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65288.553125000006}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":481424.35836538451},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":401059.9468750002},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":624511.67545000068},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1724070.3138461541},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1892682.5200000014},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1127653.7779326914},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":571771.26129807706},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":245749.91466346144},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74365.893900000025},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955881.89173076802},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2457504.161388889},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":526731.58593749965},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1294614.2285185182},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":514529.66250000009},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":922217.40357500117},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1724628.9386538465},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1644236.3902604156},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1167385.1539903847},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":561183.12468749972},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":259317.06322115372},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27747.09250000029},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1097873.6382692307},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2000143.201875001},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1159900.3631250008},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3377597.5610008263},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3334621.6686893199},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5323595.0661693551},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4746777.0894416878},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4363761.9365086202},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2903340.9731209232},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1597665.5379273503},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1081111.5694789083},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1123818.2834999999},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4037562.5606368897},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4967356.5905017918},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3179819.0104166651},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3770447.4417562722},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3442992.4757281551},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5622554.5680241957},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4742382.2427667482},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4192260.8668154744},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2942226.9902422614},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1586120.5603632478},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1092739.0961021506},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1077571.9222222227},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4175464.1149710515},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5084973.3498759307},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3274880},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2304387.3983653844},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2207777.4468750004},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2810496.1254500006},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3315198.0338461539},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3364745.8500000015},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2016130.5379326916},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1283122.9412980769},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":697096.6646634615},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737415.21389999997},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2876903.8917307681},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4055295.8813888887},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1334571.5859374995},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3117577.2685185177},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2321247.1624999996},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3108201.853575001},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3315756.6586538465},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3116299.7202604162},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2055861.9139903849},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1272534.8046874998},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":710663.8132211538},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":690796.41250000033},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3018895.6382692307},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3597934.9218750009},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1967740.3631250008},null,{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8707215.9885949157},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7988554.6571095912},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6217291.6905616056},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4573178.5287524331},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4432508.5682969186},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5131313.9388761232},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5205684.2235995224},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4648651.9224150581},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6163569.3423930053},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7916833.7194966488},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9435249.0319229197},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9646734.8149643168},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8558041.7181976549},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8033216.4267260637},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6174949.2782019749},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4564928.7824120447},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4347144.9073073603},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5208984.1221356774},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5249554.0175673161},{"$f":"IF($D108=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4728094.6226026025},null,{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3377597.5610008263},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3334621.6686893199},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5323595.0661693551},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4746777.0894416878},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4363761.9365086202},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2903340.9731209232},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1597665.5379273503},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1081111.5694789083},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1123818.2834999999},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4037562.5606368897},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4967356.5905017918},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3179819.0104166651},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3770447.4417562722},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3442992.4757281551},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5622554.5680241957},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4742382.2427667482},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4192260.8668154744},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2942226.9902422614},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1586120.5603632478},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1092739.0961021506},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1077571.9222222227},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4175464.1149710515},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5084973.3498759307},{"$f":"IF($D108=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B108,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3274880}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":575.53500000000224},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2282.6125000000011},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10197.556200000005},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11547.779038461538},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8029.5059000000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4471.1082692307691},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2927.931826923078},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1237.5084134615379},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1471.7325000000005},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5684.4530769230751},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7307.7929166666645},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6987.5312500000009},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.162175925926},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2351.4968749999971},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10370.4211},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11713.479903846153},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7826.1930989583407},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4539.9263942307698},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2953.755745192309},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1236.5778846153846},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1467.4256999999991},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5704.3153846153837},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6321.1938461538475},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7774.8225000000011},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12848.193051075266},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13727.694174757286},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20763.624637096778},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21355.659623655913},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20057.303793103449},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12937.549825033646},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7146.9989861111117},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3422.2343413978492},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3620.9399444444448},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11837.117311827953},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15684.204516129026},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11940.357291666667},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12886.007311827956},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13800.740291262133},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20946.351344086019},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21525.267741935484},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20047.604315476194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13010.950013458947},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.061805555556},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3424.7880376344087},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3622.2386666666666},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11869.087096774194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15709.791209677418},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11957.357291666667},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10893.685000000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12721.362500000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17280.866200000004},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20035.499038461538},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19101.5959},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11824.408269230769},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6733.3018269230779},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2939.9584134615384},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2818.0925000000007},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9803.7330769230757},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13244.072916666664},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9422.7812500000018},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11615.312175925927},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12790.246874999997},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17453.731100000001},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20201.199903846151},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18898.283098958338},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11893.226394230769},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6759.1257451923084},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2939.0278846153842},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2813.785699999999},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9823.5953846153843},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12257.473846153847},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10210.0725},null,{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15782.943284351832},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":29557.662602415166},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":26559.469075280234},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":56786.539666458229},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36072.605140937936},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27690.862859104735},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21185.348602113838},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15302.100926226418},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18837.706500677992},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21279.631417432549},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20185.950759735526},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19063.985257442891},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":17583.745056939166},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":26974.313462682552},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36327.168742298454},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":41814.428593847289},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36072.605140937936},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27690.862859104735},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21185.348602113838},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15302.100926226418},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18837.706500677992},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":21279.631417432549},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20185.950759735526},{"$f":"IF($D117=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19063.985257442891},null,{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12848.193051075266},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13727.694174757286},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20763.624637096778},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21355.659623655913},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20057.303793103449},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12937.549825033646},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7146.9989861111117},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3422.2343413978492},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3620.9399444444448},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11837.117311827953},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15684.204516129026},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11940.357291666667},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12886.007311827956},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13800.740291262133},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20946.351344086019},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21525.267741935484},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20047.604315476194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13010.950013458947},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.061805555556},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3424.7880376344087},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3622.2386666666666},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11869.087096774194},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15709.791209677418},{"$f":"IF($D117=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B117,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11957.357291666667}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25101.532259615382},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3943.7781250000048},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18491.111730769189},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10398.228174999967},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8781.1158173076619},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15062.638942307702},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14887.369591346151},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9749.1111000000019},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37471.434038461608},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74302.891249999928},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58273.908203125015},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33260.57476851852},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4473.7656249999918},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19185.236538461519},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8250.3283333333002},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9254.4167307692369},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15336.617403846143},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15352.178245192301},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10036.764599999999},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38262.412692307662},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57153.654519230709},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72180.523124999963},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73383.137741935483},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49644.199029126241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75530.344395161243},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64751.370430107512},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74899.536738505674},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48705.388829071315},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26659.438513888883},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46057.568077956988},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35197.2745},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85862.220752688241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147626.11499999996},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131975.78125},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74163.884448924728},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50188.313106796108},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76353.127499999944},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65452.0365591398},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74209.609092261904},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49225.784576043072},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26946.022597222207},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46529.322311827964},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35563.438722222221},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86770.558817204306},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149139.36427419356},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133328.4145833333},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61043.952259615384},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48096.278125000004},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59082.50464999993},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64170.871730769191},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73147.358174999972},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43642.615817307662},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25322.518942307699},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45361.619591346156},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26906.471100000002},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73445.674038461613},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137799.33124999993},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112920.408203125},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69202.994768518518},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48626.265624999993},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59750.665649999995},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64864.996538461528},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70999.458333333299},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44115.916730769233},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25596.497403846141},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45826.428245192306},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27194.124599999996},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74236.65269230766},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120650.09451923071},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126827.02312499996},null,{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109283.21123591521},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":195108.85802053576},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150513.08637478654},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337523.05055944517},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":222658.29665666239},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":193722.90063535067},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":152540.16690413878},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":221291.19583454108},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":290966.19635506679},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":347762.1643030569},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":276540.92561130435},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":228918.67559382468},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":170114.48367954604},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":207987.89059307135},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":266933.50673032796},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263907.02835859742},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":231322.88738445169},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":201793.50962663215},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":159554.80836385069},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":224204.53482788923},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294068.10097905231},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":351222.34362525347},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":279652.25851682172},{"$f":"IF($D126=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232209.14584844757},null,{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73383.137741935483},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49644.199029126241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75530.344395161243},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64751.370430107512},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74899.536738505674},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48705.388829071315},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26659.438513888883},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46057.568077956988},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35197.2745},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85862.220752688241},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147626.11499999996},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131975.78125},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74163.884448924728},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50188.313106796108},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76353.127499999944},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65452.0365591398},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74209.609092261904},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49225.784576043072},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26946.022597222207},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46529.322311827964},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35563.438722222221},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86770.558817204306},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149139.36427419356},{"$f":"IF($D126=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B126,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133328.4145833333}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28936.936586538464},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26194.043750000019},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54093.223275000004},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39089.639326923068},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42219.584249999971},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26706.488076923069},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6175.537139423087},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5806.2721153846069},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12789.624600000001},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27890.077499999992},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44949.414027777799},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33116.033203125},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29070.110578703683},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26499.528125000012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53803.89884999999},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38890.297980769232},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51935.944374999992},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26854.49192307693},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6279.8231730769203},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5869.1587740384612},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12844.545999999998},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28095.292307692311},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45782.595721153863},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32909.726250000007},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79045.492258064522},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73154.514563106801},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114349.79012096774},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108069.87537634412},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124507.03777298848},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65502.237900403787},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31147.797611111117},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21807.711088709668},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28135.70683333333},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81084.077419354828},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118709.24540322581},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87190.998958333352},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79636.038669354821},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73473.847087378628},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114043.63784946233},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107859.29672043012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134243.4798660714},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65654.248183041724},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31259.895069444432},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21880.881653225806},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28199.823833333325},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81337.789892473127},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119106.35088709676},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87563.670833333337},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74399.016586538462},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69979.043750000012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108095.09327500001},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102059.19932692306},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120839.07424999996},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63800.648076923077},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29007.757139423084},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18829.422115384608},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24107.584600000002},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64891.117499999993},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99556.974027777804},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78404.033203125},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74532.190578703696},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70284.528125000012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107805.76884999999},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101859.85798076923},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130555.43437499998},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63948.651923076941},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29112.04317307692},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18892.308774038462},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24162.505999999998},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65096.332307692304},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100390.15572115386},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78197.726250000007},null,{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":84175.697516543107},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":205442.25457946619},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":128309.48336723063},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":262832.20426396414},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":208082.17340839005},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150088.81370585234},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":124594.74044367351},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127366.65521404355},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":158885.40037508786},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":178524.51080597486},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":157310.8773592654},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":163231.83816128032},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":152936.15472847733},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":160714.4869922708},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":174970.04866845955},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":195938.54679534037},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":208289.5956020912},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150239.66621036228},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":124726.7363851197},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127498.65115548973},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":159045.68116112964},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":178703.64815508042},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":157471.15814530724},{"$f":"IF($D128=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":163401.547228854},null,{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79045.492258064522},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73154.514563106801},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114349.79012096774},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108069.87537634412},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124507.03777298848},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65502.237900403787},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31147.797611111117},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21807.711088709668},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28135.70683333333},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81084.077419354828},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118709.24540322581},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87190.998958333352},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79636.038669354821},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73473.847087378628},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114043.63784946233},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107859.29672043012},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134243.4798660714},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65654.248183041724},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31259.895069444432},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21880.881653225806},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28199.823833333325},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81337.789892473127},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119106.35088709676},{"$f":"IF($D128=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B128,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87563.670833333337}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4770.0753605769287},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4987.0406250000042},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8342.9742500000139},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":511.74701923078425},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2398.3152500000024},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5467.9911057692316},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3929.708173076926},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":657.74146634615772},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5351.5772999999981},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11766.413653846155},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4282.9247222222311},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5034.7790277777785},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5012.2624999999898},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8379.2611499999948},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":545.62201923077271},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2415.8146354166574},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5497.225528846152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3947.1619471153813},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":666.49603365384871},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5377.1077000000032},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11827.191153846155},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3823.2135576923033},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23927.687822580636},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23864.211165048546},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33309.532715053778},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23464.170752688184},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24064.12244252874},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20788.180457604307},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12158.553388888889},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8469.1397849462373},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18100.803555555551},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45666.248064516134},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62558.609354838736},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35839.134375000009},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23968.638172043011},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23900.72815533981},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33364.838454301083},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.169301075268},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24124.152752976177},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20826.824010767152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12181.607847222223},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8483.5700268817218},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18133.023722222224},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45754.769784946249},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62684.266129032228},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35906.567708333358},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16633.355360576927},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18042.040625000005},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.844250000013},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15731.107019230783},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16989.865250000003},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15953.111105769229},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9245.708173076926},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5508.3414663461581},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14632.537299999998},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31444.733653846157},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45774.724722222221},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24962.076171875007},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16898.059027777777},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18067.26249999999},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23550.131149999994},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15764.982019230771},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17007.364635416656},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15982.345528846152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9263.1619471153808},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5517.0960336538492},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14658.067700000001},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31505.511153846157},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45315.013557692306},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25405.426875000016},null,{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57880.220324155256},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83647.713750758339},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77113.914649171827},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98138.982465243869},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":86589.337588702037},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77198.769182958669},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62094.662168901537},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67996.766407852687},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":92557.439798376305},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102504.27681450007},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":107010.99538673434},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":82950.020917399888},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":67940.196718661478},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83044.303732718603},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":89700.670494219419},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":88720.129214904868},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":87371.884955847316},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":77896.462016317106},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62650.930779281909},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":68600.176425892423},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":93396.55685471282},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103418.82012309154},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":107963.2518214533},{"$f":"IF($D137=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83694.855158417689},null,{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23927.687822580636},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23864.211165048546},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33309.532715053778},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23464.170752688184},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24064.12244252874},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20788.180457604307},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12158.553388888889},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8469.1397849462373},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18100.803555555551},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45666.248064516134},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62558.609354838736},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35839.134375000009},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23968.638172043011},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23900.72815533981},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33364.838454301083},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.169301075268},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24124.152752976177},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20826.824010767152},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12181.607847222223},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8483.5700268817218},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18133.023722222224},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45754.769784946249},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62684.266129032228},{"$f":"IF($D137=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B137,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35906.567708333358}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60867.690624999952},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118828.78507499988},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157652.26961538452},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87530.746325000102},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41988.819375000036},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23770.261850961531},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13641.24903846155},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14500.277799999991},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32204.670192307723},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50767.237500000076},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66652.683593750029},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60971.378125000032},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121894.35862500001},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159724.76817307697},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69473.584791666683},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42059.90884615379},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23712.171346153849},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13399.340024038462},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14221.063300000025},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31156.207500000055},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46887.392596153848},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68827.687500000044},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":178184.07213709672},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267297.1237864077},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":458715.08793010755},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372936.54801075259},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":337162.35839080461},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212064.22053835806},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111438.31124999998},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84091.18897849464},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58011.960111111111},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112526.92107526881},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144277.55830645171},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224992.80416666673},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177626.00166666665},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267603.33737864078},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461844.4965053763},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":375090.77946236561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":320852.63852678571},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212265.48904441445},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111456.79419444448},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83950.847177419331},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57855.962555555561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111893.56537634417},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143922.93717741937},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224904.26249999998},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":139515.06343750001},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230206.44062499996},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385129.10507499991},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321672.3096153845},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292992.88632500009},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184581.87937500002},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98242.991850961524},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72132.849038461558},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44616.837799999987},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67043.390192307721},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88296.337500000081},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177335.43359375003},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140807.31666666665},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230310.12812500005},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":388194.67862500006},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":323744.80817307695},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274935.72479166667},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184652.96884615382},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98184.901346153856},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71890.940024038471},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44337.623300000028},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65994.927500000063},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84416.492596153839},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179510.43750000003},null,{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":492580.56863259344},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":734387.70508048555},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":641754.83902985428},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1099224.4872377606},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":581479.8351966039},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":579339.61528886924},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":417767.15467719815},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":397666.05845124944},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":386568.97108823742},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":347913.01680756692},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":351693.75770184706},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":350911.21033470181},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":376744.70173202798},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":553034.70981494943},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":751707.45825453231},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":624557.65351572179},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":583280.63696919126},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":581328.98269209394},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":419360.5342560843},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":399570.57132068736},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":388746.90412209957},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":349977.81046304654},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":353994.25839562359},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":352947.71914558596},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":178184.07213709672},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267297.1237864077},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":458715.08793010755},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372936.54801075259},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":337162.35839080461},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212064.22053835806},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111438.31124999998},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84091.18897849464},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58011.960111111111},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112526.92107526881},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144277.55830645171},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224992.80416666673},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177626.00166666665},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267603.33737864078},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461844.4965053763},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":375090.77946236561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":320852.63852678571},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212265.48904441445},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111456.79419444448},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83950.847177419331},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57855.962555555561},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111893.56537634417},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143922.93717741937},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224904.26249999998}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]

{"sheet":"PLVS Revenues","index":30,"n_rows":146,"n_cols":79,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,"Peak Load Variance Serice"]
[]
[null,"PLVS Rate --->",{"$f":"+PLVS!D6","v":0.97005230627021966}]
[null,null,null,null,null,"HLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Load Variance Service Revenues"]
[null,null,null,null,null,"HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BD8:BD143)","v":5573579.1839611884},{"$f":"+SUM(BE8:BE143)","v":6085081.3571892213},7261127.5626876913,7328505.7370206052,6388020.2273511123,6260579.1180489575,5601982.6349915573,5458488.5725321686,5422587.0678814212,5859427.2977459198,5778571.8911589682,5192304.740658083,5648338.0998459281,6153013.7868728442,7337985.3323703092,7363147.3475082917,6277653.0390772214,6301770.4585182555,5653042.3773880126,5482179.1399368206,5457763.4557547607,5898812.5997586939,5813348.1978798658,5226717.156902072]
[null,"BESID","Customer","JOE","Block?",{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F8,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G8,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F8","v":"2023-10-01"},{"$f":"+G8","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Total Annual","PLVS?",{"$f":"+AD8","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E8","v":0},{"$f":"IF($E9=1,StagingPRDM!BB5*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285.94200000000001},{"$f":"IF($E9=1,StagingPRDM!BC5*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.12799999999999},{"$f":"IF($E9=1,StagingPRDM!BD5*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":394.01299999999998},{"$f":"IF($E9=1,StagingPRDM!BE5*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.94799999999998},{"$f":"IF($E9=1,StagingPRDM!BF5*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350.81599999999997},{"$f":"IF($E9=1,StagingPRDM!BG5*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335.041},{"$f":"IF($E9=1,StagingPRDM!BH5*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303.84500000000003},{"$f":"IF($E9=1,StagingPRDM!BI5*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.411},{"$f":"IF($E9=1,StagingPRDM!BJ5*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BK5*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BL5*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.29499999999999},{"$f":"IF($E9=1,StagingPRDM!BM5*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196.446},{"$f":"IF($E9=1,StagingPRDM!BN5*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":302.79599999999999},{"$f":"IF($E9=1,StagingPRDM!BO5*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.70999999999998},{"$f":"IF($E9=1,StagingPRDM!BP5*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.98700000000002},{"$f":"IF($E9=1,StagingPRDM!BQ5*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.51900000000001},{"$f":"IF($E9=1,StagingPRDM!BR5*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":365.47199999999998},{"$f":"IF($E9=1,StagingPRDM!BS5*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":336.54300000000001},{"$f":"IF($E9=1,StagingPRDM!BT5*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":304.88299999999998},{"$f":"IF($E9=1,StagingPRDM!BU5*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.92400000000001},{"$f":"IF($E9=1,StagingPRDM!BV5*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BW5*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BX5*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.636},{"$f":"IF($E9=1,StagingPRDM!BY5*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.643},{"$f":"IF($E9=1,StagingPRDM!BZ5*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.47499999999999},{"$f":"IF($E9=1,StagingPRDM!CA5*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236.74799999999999},{"$f":"IF($E9=1,StagingPRDM!CB5*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":310.82600000000002},{"$f":"IF($E9=1,StagingPRDM!CC5*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":309.23500000000001},{"$f":"IF($E9=1,StagingPRDM!CD5*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243.839},{"$f":"IF($E9=1,StagingPRDM!CE5*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256.50299999999999},{"$f":"IF($E9=1,StagingPRDM!CF5*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":212.61099999999999},{"$f":"IF($E9=1,StagingPRDM!CG5*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.31899999999999},{"$f":"IF($E9=1,StagingPRDM!CH5*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CI5*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CJ5*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127.01300000000001},{"$f":"IF($E9=1,StagingPRDM!CK5*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.36099999999999},{"$f":"IF($E9=1,StagingPRDM!CL5*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199.732},{"$f":"IF($E9=1,StagingPRDM!CM5*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239.381},{"$f":"IF($E9=1,StagingPRDM!CN5*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313.17200000000003},{"$f":"IF($E9=1,StagingPRDM!CO5*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.09300000000002},{"$f":"IF($E9=1,StagingPRDM!CP5*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":258.12200000000001},{"$f":"IF($E9=1,StagingPRDM!CQ5*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257.65300000000002},{"$f":"IF($E9=1,StagingPRDM!CR5*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213.33799999999999},{"$f":"IF($E9=1,StagingPRDM!CS5*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.68899999999999},{"$f":"IF($E9=1,StagingPRDM!CT5*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CU5*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CV5*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.672},{"$f":"IF($E9=1,StagingPRDM!CW5*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.16399999999999},{"$f":"+IF(AND(BC9=\"Yes\",D9=0),SUM(F9:BA9),0)","v":12009.412000000004},{"$f":"+VLOOKUP($B9,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AD9+F9)*$C$4)","v":480.58040341547343},542.13895271907529,683.73069749919534,715.10606929319931,576.84645418511741,573.82862146031084,500.98933388709258,371.26811917880121,352.09988560690164,329.10382563445984,331.08661254847613,340.30113940573699,487.47844536536098,548.16782780254471,688.89137576855308,719.40243095767016,604.91879787627136,576.40120017653942,502.70147620765948,372.12467536523775,352.09988560690164,329.10382563445984,331.08661254847613,340.30113940573699]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E9","v":0},{"$f":"IF($E10=1,StagingPRDM!BB6*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BC6*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BD6*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BE6*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BF6*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82.454999999999998},{"$f":"IF($E10=1,StagingPRDM!BG6*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BH6*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BI6*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BJ6*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BK6*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BL6*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BM6*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BN6*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BO6*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BP6*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BQ6*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BR6*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79.611000000000004},{"$f":"IF($E10=1,StagingPRDM!BS6*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BT6*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BU6*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BV6*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BW6*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BX6*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BY6*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BZ6*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CA6*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CB6*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CC6*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CD6*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.944000000000003},{"$f":"IF($E10=1,StagingPRDM!CE6*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CF6*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CG6*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CH6*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CI6*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CJ6*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CK6*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"IF($E10=1,StagingPRDM!CL6*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CM6*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CN6*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CO6*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CP6*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.773000000000003},{"$f":"IF($E10=1,StagingPRDM!CQ6*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CR6*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CS6*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CT6*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CU6*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CV6*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CW6*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"+IF(AND(BC10=\"Yes\",D10=0),SUM(F10:BA10),0)","v":10225.266999999998},{"$f":"+VLOOKUP($B10,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AD10+F10)*$C$4)","v":271.54868219883514},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AE10+G10)*$C$4)","v":149.28037935961785},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AF10+H10)*$C$4)","v":156.59166359197647},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AG10+I10)*$C$4)","v":160.94234818559841},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AH10+J10)*$C$4)","v":141.04463527938367},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AI10+K10)*$C$4)","v":162.12969220847316},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AJ10+L10)*$C$4)","v":253.2408850225973},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AK10+M10)*$C$4)","v":495.34847972613125},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AL10+N10)*$C$4)","v":705.07960865559028},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AM10+O10)*$C$4)","v":981.97715927119953},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AN10+P10)*$C$4)","v":912.77944805571963},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AO10+Q10)*$C$4)","v":571.99134239223497},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AP10+R10)*$C$4)","v":271.54868219883514},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AQ10+S10)*$C$4)","v":149.28037935961785},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AR10+T10)*$C$4)","v":156.59166359197647},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AS10+U10)*$C$4)","v":160.94234818559841},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AT10+V10)*$C$4)","v":136.17982296343854},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AU10+W10)*$C$4)","v":162.12969220847316},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AV10+X10)*$C$4)","v":253.2408850225973},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AW10+Y10)*$C$4)","v":495.34847972613125},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AX10+Z10)*$C$4)","v":705.07960865559028},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AY10+AA10)*$C$4)","v":981.97715927119953},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AZ10+AB10)*$C$4)","v":912.77944805571963},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(BA10+AC10)*$C$4)","v":571.99134239223497}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E10","v":0},{"$f":"IF($E11=1,StagingPRDM!BB7*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74943.726999999999},{"$f":"IF($E11=1,StagingPRDM!BC7*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69721.968999999997},{"$f":"IF($E11=1,StagingPRDM!BD7*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92794.141000000003},{"$f":"IF($E11=1,StagingPRDM!BE7*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90293.898000000001},{"$f":"IF($E11=1,StagingPRDM!BF7*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71104.702999999994},{"$f":"IF($E11=1,StagingPRDM!BG7*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74919.906000000003},{"$f":"IF($E11=1,StagingPRDM!BH7*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74999.695000000007},{"$f":"IF($E11=1,StagingPRDM!BI7*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93557.937999999995},{"$f":"IF($E11=1,StagingPRDM!BJ7*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116436.969},{"$f":"IF($E11=1,StagingPRDM!BK7*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133922.875},{"$f":"IF($E11=1,StagingPRDM!BL7*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119949.648},{"$f":"IF($E11=1,StagingPRDM!BM7*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76564.281000000003},{"$f":"IF($E11=1,StagingPRDM!BN7*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75176.258000000002},{"$f":"IF($E11=1,StagingPRDM!BO7*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69881.366999999998},{"$f":"IF($E11=1,StagingPRDM!BP7*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92673.508000000002},{"$f":"IF($E11=1,StagingPRDM!BQ7*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90255.468999999997},{"$f":"IF($E11=1,StagingPRDM!BR7*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71046.922000000006},{"$f":"IF($E11=1,StagingPRDM!BS7*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75093.991999999998},{"$f":"IF($E11=1,StagingPRDM!BT7*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75208.241999999998},{"$f":"IF($E11=1,StagingPRDM!BU7*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93754.452999999994},{"$f":"IF($E11=1,StagingPRDM!BV7*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116630.523},{"$f":"IF($E11=1,StagingPRDM!BW7*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134122.391},{"$f":"IF($E11=1,StagingPRDM!BX7*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120108.977},{"$f":"IF($E11=1,StagingPRDM!BY7*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76703.233999999997},{"$f":"IF($E11=1,StagingPRDM!BZ7*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45411.516000000003},{"$f":"IF($E11=1,StagingPRDM!CA7*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49628.445},{"$f":"IF($E11=1,StagingPRDM!CB7*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66838.156000000003},{"$f":"IF($E11=1,StagingPRDM!CC7*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65420.616999999998},{"$f":"IF($E11=1,StagingPRDM!CD7*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48023.07},{"$f":"IF($E11=1,StagingPRDM!CE7*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48771.241999999998},{"$f":"IF($E11=1,StagingPRDM!CF7*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45842.226999999999},{"$f":"IF($E11=1,StagingPRDM!CG7*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64130.25},{"$f":"IF($E11=1,StagingPRDM!CH7*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74192.781000000003},{"$f":"IF($E11=1,StagingPRDM!CI7*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90317.827999999994},{"$f":"IF($E11=1,StagingPRDM!CJ7*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72770.835999999996},{"$f":"IF($E11=1,StagingPRDM!CK7*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49399.461000000003},{"$f":"IF($E11=1,StagingPRDM!CL7*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45552.413999999997},{"$f":"IF($E11=1,StagingPRDM!CM7*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49741.913999999997},{"$f":"IF($E11=1,StagingPRDM!CN7*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66751.273000000001},{"$f":"IF($E11=1,StagingPRDM!CO7*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65392.781000000003},{"$f":"IF($E11=1,StagingPRDM!CP7*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47984.046999999999},{"$f":"IF($E11=1,StagingPRDM!CQ7*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48884.578000000001},{"$f":"IF($E11=1,StagingPRDM!CR7*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45969.695},{"$f":"IF($E11=1,StagingPRDM!CS7*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64264.938000000002},{"$f":"IF($E11=1,StagingPRDM!CT7*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74316.101999999999},{"$f":"IF($E11=1,StagingPRDM!CU7*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90452.391000000003},{"$f":"IF($E11=1,StagingPRDM!CV7*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72867.491999999998},{"$f":"IF($E11=1,StagingPRDM!CW7*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49489.116999999998},3622278.2570000002,{"$f":"+VLOOKUP($B11,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},116750.88104386271,115776.1443550055,154851.67786006269,151051.22439549872,115560.17093948519,119986.88338261106,117222.98513022601,152965.79044097196,184920.82863121541,217525.21110480535,186948.94996971296,122191.41843352692,117113.12670654089,116040.83961766053,154650.3764856747,150986.94387942372,115466.26599602903,120265.69775658388,117548.93725591739,153287.07467496558,185228.21395576478,217849.28520923181,187197.26880933353,122413.18112121105]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E11","v":0},{"$f":"IF($E12=1,StagingPRDM!BB8*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26497.182000000001},{"$f":"IF($E12=1,StagingPRDM!BC8*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22645.313999999998},{"$f":"IF($E12=1,StagingPRDM!BD8*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27037.705000000002},{"$f":"IF($E12=1,StagingPRDM!BE8*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26669.256000000001},{"$f":"IF($E12=1,StagingPRDM!BF8*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.171999999999},{"$f":"IF($E12=1,StagingPRDM!BG8*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22229.912},{"$f":"IF($E12=1,StagingPRDM!BH8*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22101.455000000002},{"$f":"IF($E12=1,StagingPRDM!BI8*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28303.74},{"$f":"IF($E12=1,StagingPRDM!BJ8*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33856.870999999999},{"$f":"IF($E12=1,StagingPRDM!BK8*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37238.116999999998},{"$f":"IF($E12=1,StagingPRDM!BL8*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36332.266000000003},{"$f":"IF($E12=1,StagingPRDM!BM8*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27914.09},{"$f":"IF($E12=1,StagingPRDM!BN8*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26580.817999999999},{"$f":"IF($E12=1,StagingPRDM!BO8*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22715.324000000001},{"$f":"IF($E12=1,StagingPRDM!BP8*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27001.578000000001},{"$f":"IF($E12=1,StagingPRDM!BQ8*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26557.75},{"$f":"IF($E12=1,StagingPRDM!BR8*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20742.228999999999},{"$f":"IF($E12=1,StagingPRDM!BS8*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22238.460999999999},{"$f":"IF($E12=1,StagingPRDM!BT8*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22137.662},{"$f":"IF($E12=1,StagingPRDM!BU8*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28342.25},{"$f":"IF($E12=1,StagingPRDM!BV8*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33900.68},{"$f":"IF($E12=1,StagingPRDM!BW8*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37264.836000000003},{"$f":"IF($E12=1,StagingPRDM!BX8*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36352.741999999998},{"$f":"IF($E12=1,StagingPRDM!BY8*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27942.398000000001},{"$f":"IF($E12=1,StagingPRDM!BZ8*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17704.634999999998},{"$f":"IF($E12=1,StagingPRDM!CA8*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17271.978999999999},{"$f":"IF($E12=1,StagingPRDM!CB8*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20911.032999999999},{"$f":"IF($E12=1,StagingPRDM!CC8*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20289.478999999999},{"$f":"IF($E12=1,StagingPRDM!CD8*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15202.772999999999},{"$f":"IF($E12=1,StagingPRDM!CE8*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15552.838},{"$f":"IF($E12=1,StagingPRDM!CF8*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15022.721},{"$f":"IF($E12=1,StagingPRDM!CG8*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20343.243999999999},{"$f":"IF($E12=1,StagingPRDM!CH8*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21814.664000000001},{"$f":"IF($E12=1,StagingPRDM!CI8*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26393.171999999999},{"$f":"IF($E12=1,StagingPRDM!CJ8*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22518.68},{"$f":"IF($E12=1,StagingPRDM!CK8*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20416.305},{"$f":"IF($E12=1,StagingPRDM!CL8*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17760.518},{"$f":"IF($E12=1,StagingPRDM!CM8*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17325.375},{"$f":"IF($E12=1,StagingPRDM!CN8*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20883.094000000001},{"$f":"IF($E12=1,StagingPRDM!CO8*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20204.648000000001},{"$f":"IF($E12=1,StagingPRDM!CP8*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15194.025},{"$f":"IF($E12=1,StagingPRDM!CQ8*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15558.82},{"$f":"IF($E12=1,StagingPRDM!CR8*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15047.334000000001},{"$f":"IF($E12=1,StagingPRDM!CS8*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20370.925999999999},{"$f":"IF($E12=1,StagingPRDM!CT8*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21842.886999999999},{"$f":"IF($E12=1,StagingPRDM!CU8*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26412.109},{"$f":"IF($E12=1,StagingPRDM!CV8*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22531.370999999999},{"$f":"IF($E12=1,StagingPRDM!CW8*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20437.008000000002},1130366.4460000005,{"$f":"+VLOOKUP($B12,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},42878.074522184201,38721.862134714094,46512.783879646515,45552.429186282083,34880.11742368144,36651.243774731141,36012.392547181538,47190.11902229047,54004.300920353257,61725.678645396853,57088.495893484163,46883.011132700696,43013.415249902711,38841.57240962168,46450.636508593016,45361.97202662591,34860.046071412406,36665.33960479356,36071.391128448893,47254.328724547115,54074.175728078502,61769.967353491942,57120.669618326217,46930.554366283308]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E12","v":0},{"$f":"IF($E13=1,StagingPRDM!BB9*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24282.41},{"$f":"IF($E13=1,StagingPRDM!BC9*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16261.106},{"$f":"IF($E13=1,StagingPRDM!BD9*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19270.881000000001},{"$f":"IF($E13=1,StagingPRDM!BE9*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19144.5},{"$f":"IF($E13=1,StagingPRDM!BF9*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16574.203000000001},{"$f":"IF($E13=1,StagingPRDM!BG9*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15247.51},{"$f":"IF($E13=1,StagingPRDM!BH9*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20616.037},{"$f":"IF($E13=1,StagingPRDM!BI9*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38086.125},{"$f":"IF($E13=1,StagingPRDM!BJ9*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50258.262000000002},{"$f":"IF($E13=1,StagingPRDM!BK9*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49376.004000000001},{"$f":"IF($E13=1,StagingPRDM!BL9*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44928.625},{"$f":"IF($E13=1,StagingPRDM!BM9*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33068.781000000003},{"$f":"IF($E13=1,StagingPRDM!BN9*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24419.34},{"$f":"IF($E13=1,StagingPRDM!BO9*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16393.532999999999},{"$f":"IF($E13=1,StagingPRDM!BP9*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19403.168000000001},{"$f":"IF($E13=1,StagingPRDM!BQ9*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19277.006000000001},{"$f":"IF($E13=1,StagingPRDM!BR9*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16317.124},{"$f":"IF($E13=1,StagingPRDM!BS9*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15385.395},{"$f":"IF($E13=1,StagingPRDM!BT9*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.238000000001},{"$f":"IF($E13=1,StagingPRDM!BU9*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38217.313000000002},{"$f":"IF($E13=1,StagingPRDM!BV9*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50394.453000000001},{"$f":"IF($E13=1,StagingPRDM!BW9*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49507.362999999998},{"$f":"IF($E13=1,StagingPRDM!BX9*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45065.917999999998},{"$f":"IF($E13=1,StagingPRDM!BY9*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33200.078000000001},{"$f":"IF($E13=1,StagingPRDM!BZ9*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16542.655999999999},{"$f":"IF($E13=1,StagingPRDM!CA9*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12006.714},{"$f":"IF($E13=1,StagingPRDM!CB9*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14264.768},{"$f":"IF($E13=1,StagingPRDM!CC9*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14116.281000000001},{"$f":"IF($E13=1,StagingPRDM!CD9*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11566.521000000001},{"$f":"IF($E13=1,StagingPRDM!CE9*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10209.228999999999},{"$f":"IF($E13=1,StagingPRDM!CF9*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13728.731},{"$f":"IF($E13=1,StagingPRDM!CG9*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28733.686000000002},{"$f":"IF($E13=1,StagingPRDM!CH9*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34711.800999999999},{"$f":"IF($E13=1,StagingPRDM!CI9*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37136.843999999997},{"$f":"IF($E13=1,StagingPRDM!CJ9*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30416.701000000001},{"$f":"IF($E13=1,StagingPRDM!CK9*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.984},{"$f":"IF($E13=1,StagingPRDM!CL9*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16635.937999999998},{"$f":"IF($E13=1,StagingPRDM!CM9*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12104.495999999999},{"$f":"IF($E13=1,StagingPRDM!CN9*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14362.688},{"$f":"IF($E13=1,StagingPRDM!CO9*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14213.982},{"$f":"IF($E13=1,StagingPRDM!CP9*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11387.114},{"$f":"IF($E13=1,StagingPRDM!CQ9*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10301.553},{"$f":"IF($E13=1,StagingPRDM!CR9*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13820.741},{"$f":"IF($E13=1,StagingPRDM!CS9*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28832.708999999999},{"$f":"IF($E13=1,StagingPRDM!CT9*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34805.813000000002},{"$f":"IF($E13=1,StagingPRDM!CU9*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37235.688000000002},{"$f":"IF($E13=1,StagingPRDM!CV9*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30509.618999999999},{"$f":"IF($E13=1,StagingPRDM!CW9*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25030.898000000001},1193056.5280000002,{"$f":"+VLOOKUP($B13,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},39602.449426933927,27421.263984231442,32531.33365471859,32264.697317398706,27297.974216313723,24694.368377069048,33316.221406715638,64818.711765090193,82425.405577075857,83921.987724404957,73088.907252981546,56263.775853687039,39825.767108465006,27644.578755605602,32754.646485988134,32488.010148668251,26874.559965359054,24917.683148443208,33539.53811819441,65042.028476568965,82648.714528136188,84145.296675465288,73312.223964460311,56487.092565165811]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E13","v":0},{"$f":"IF($E14=1,StagingPRDM!BB10*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9991.5210000000006},{"$f":"IF($E14=1,StagingPRDM!BC10*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BD10*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BE10*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BF10*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10751.012000000001},{"$f":"IF($E14=1,StagingPRDM!BG10*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BH10*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BI10*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BJ10*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BK10*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BL10*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9831.9699999999993},{"$f":"IF($E14=1,StagingPRDM!BM10*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8664.6929999999993},{"$f":"IF($E14=1,StagingPRDM!BN10*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10259.65},{"$f":"IF($E14=1,StagingPRDM!BO10*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BP10*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BQ10*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BR10*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10349.106},{"$f":"IF($E14=1,StagingPRDM!BS10*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BT10*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BU10*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BV10*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BW10*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BX10*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9575.5619999999999},{"$f":"IF($E14=1,StagingPRDM!BY10*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.7090000000007},{"$f":"IF($E14=1,StagingPRDM!BZ10*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5695.8109999999997},{"$f":"IF($E14=1,StagingPRDM!CA10*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CB10*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CC10*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CD10*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6063.1639999999998},{"$f":"IF($E14=1,StagingPRDM!CE10*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CF10*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CG10*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CH10*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CI10*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CJ10*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5197.5690000000004},{"$f":"IF($E14=1,StagingPRDM!CK10*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5240.5330000000004},{"$f":"IF($E14=1,StagingPRDM!CL10*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5427.6809999999996},{"$f":"IF($E14=1,StagingPRDM!CM10*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CN10*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CO10*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CP10*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5903.0389999999998},{"$f":"IF($E14=1,StagingPRDM!CQ10*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CR10*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CS10*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CT10*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CU10*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CV10*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5453.9769999999999},{"$f":"IF($E14=1,StagingPRDM!CW10*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4996.518},380288.81499999989,{"$f":"+VLOOKUP($B14,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},15217.532585826617,14771.058251447299,17378.005920887077,18273.539779041923,16310.630206833377,16985.249203019775,15423.268069306547,13942.512325354248,14097.071729364588,14255.517162913848,14579.438969128212,13488.796550508619,15217.531615774309,14771.058251447299,17378.005920887077,18273.539779041923,15765.43073908802,16985.249203019775,15423.268069306547,13942.512325354248,14097.071729364588,14255.517162913848,14579.438969128212,13488.797520560929]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E14","v":0},{"$f":"IF($E15=1,StagingPRDM!BB11*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10456.861999999999},{"$f":"IF($E15=1,StagingPRDM!BC11*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10676.819},{"$f":"IF($E15=1,StagingPRDM!BD11*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12462.781999999999},{"$f":"IF($E15=1,StagingPRDM!BE11*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12867.27},{"$f":"IF($E15=1,StagingPRDM!BF11*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11238.717000000001},{"$f":"IF($E15=1,StagingPRDM!BG11*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11115.584999999999},{"$f":"IF($E15=1,StagingPRDM!BH11*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10603.74},{"$f":"IF($E15=1,StagingPRDM!BI11*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.2279999999992},{"$f":"IF($E15=1,StagingPRDM!BJ11*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10039.406000000001},{"$f":"IF($E15=1,StagingPRDM!BK11*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11367.804},{"$f":"IF($E15=1,StagingPRDM!BL11*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.44},{"$f":"IF($E15=1,StagingPRDM!BM11*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9478.9850000000006},{"$f":"IF($E15=1,StagingPRDM!BN11*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10980.617},{"$f":"IF($E15=1,StagingPRDM!BO11*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10862.371999999999},{"$f":"IF($E15=1,StagingPRDM!BP11*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12547.825999999999},{"$f":"IF($E15=1,StagingPRDM!BQ11*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12955.531999999999},{"$f":"IF($E15=1,StagingPRDM!BR11*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10871.763999999999},{"$f":"IF($E15=1,StagingPRDM!BS11*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11191.073},{"$f":"IF($E15=1,StagingPRDM!BT11*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10675.629000000001},{"$f":"IF($E15=1,StagingPRDM!BU11*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9861.4480000000003},{"$f":"IF($E15=1,StagingPRDM!BV11*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10107.224},{"$f":"IF($E15=1,StagingPRDM!BW11*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11445.130999999999},{"$f":"IF($E15=1,StagingPRDM!BX11*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11464.938},{"$f":"IF($E15=1,StagingPRDM!BY11*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9867.4179999999997},{"$f":"IF($E15=1,StagingPRDM!BZ11*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6124.2910000000002},{"$f":"IF($E15=1,StagingPRDM!CA11*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6537.0069999999996},{"$f":"IF($E15=1,StagingPRDM!CB11*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8190.6859999999997},{"$f":"IF($E15=1,StagingPRDM!CC11*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7794.74},{"$f":"IF($E15=1,StagingPRDM!CD11*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6305.1379999999999},{"$f":"IF($E15=1,StagingPRDM!CE11*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6650.2139999999999},{"$f":"IF($E15=1,StagingPRDM!CF11*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5757.3869999999997},{"$f":"IF($E15=1,StagingPRDM!CG11*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5624.52},{"$f":"IF($E15=1,StagingPRDM!CH11*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5931.1319999999996},{"$f":"IF($E15=1,StagingPRDM!CI11*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6456.2709999999997},{"$f":"IF($E15=1,StagingPRDM!CJ11*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6222.3249999999998},{"$f":"IF($E15=1,StagingPRDM!CK11*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6057.799},{"$f":"IF($E15=1,StagingPRDM!CL11*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5892.9340000000002},{"$f":"IF($E15=1,StagingPRDM!CM11*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6643.03},{"$f":"IF($E15=1,StagingPRDM!CN11*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8247.1280000000006},{"$f":"IF($E15=1,StagingPRDM!CO11*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7848.018},{"$f":"IF($E15=1,StagingPRDM!CP11*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6181.6350000000002},{"$f":"IF($E15=1,StagingPRDM!CQ11*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6695.5069999999996},{"$f":"IF($E15=1,StagingPRDM!CR11*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5796.4080000000004},{"$f":"IF($E15=1,StagingPRDM!CS11*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5662.25},{"$f":"IF($E15=1,StagingPRDM!CT11*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5971.42},{"$f":"IF($E15=1,StagingPRDM!CU11*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6500.14},{"$f":"IF($E15=1,StagingPRDM!CV11*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6630.0780000000004},{"$f":"IF($E15=1,StagingPRDM!CW11*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5774.3630000000003},420179.03100000002,{"$f":"+VLOOKUP($B15,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},16084.585708269369,16698.311611034271,20034.944265878181,20043.230452678345,17018.457003620322,17233.754292683163,15871.14897952996,14957.962109505606,15492.257219276182,17290.285060883365,17434.522138302684,15071.493151222248,16368.22706251817,16981.155582287312,20172.193086483127,20180.531656107829,16542.689029696256,17350.918180286786,15978.73748081839,15058.799046742397,15597.125693897829,17407.85152019409,17553.112002796526,15173.345733223701]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E16","v":0},{"$f":"IF($E17=1,StagingPRDM!BB13*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65346.300999999999},{"$f":"IF($E17=1,StagingPRDM!BC13*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66185.554999999993},{"$f":"IF($E17=1,StagingPRDM!BD13*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78777.031000000003},{"$f":"IF($E17=1,StagingPRDM!BE13*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77755.070000000007},{"$f":"IF($E17=1,StagingPRDM!BF13*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69574.039000000004},{"$f":"IF($E17=1,StagingPRDM!BG13*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71821.664000000004},{"$f":"IF($E17=1,StagingPRDM!BH13*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67100.258000000002},{"$f":"IF($E17=1,StagingPRDM!BI13*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57031.366999999998},{"$f":"IF($E17=1,StagingPRDM!BJ13*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54272.586000000003},{"$f":"IF($E17=1,StagingPRDM!BK13*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58016.711000000003},{"$f":"IF($E17=1,StagingPRDM!BL13*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61222.108999999997},{"$f":"IF($E17=1,StagingPRDM!BM13*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53948.281000000003},{"$f":"IF($E17=1,StagingPRDM!BN13*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67885.452999999994},{"$f":"IF($E17=1,StagingPRDM!BO13*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66268.616999999998},{"$f":"IF($E17=1,StagingPRDM!BP13*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78875.945000000007},{"$f":"IF($E17=1,StagingPRDM!BQ13*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77852.672000000006},{"$f":"IF($E17=1,StagingPRDM!BR13*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66891.366999999998},{"$f":"IF($E17=1,StagingPRDM!BS13*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71911.827999999994},{"$f":"IF($E17=1,StagingPRDM!BT13*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67184.476999999999},{"$f":"IF($E17=1,StagingPRDM!BU13*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57102.940999999999},{"$f":"IF($E17=1,StagingPRDM!BV13*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54340.695},{"$f":"IF($E17=1,StagingPRDM!BW13*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58089.504000000001},{"$f":"IF($E17=1,StagingPRDM!BX13*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59073.773000000001},{"$f":"IF($E17=1,StagingPRDM!BY13*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56222.987999999998},{"$f":"IF($E17=1,StagingPRDM!BZ13*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46127.538999999997},{"$f":"IF($E17=1,StagingPRDM!CA13*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48099.211000000003},{"$f":"IF($E17=1,StagingPRDM!CB13*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60727.375},{"$f":"IF($E17=1,StagingPRDM!CC13*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55157.695},{"$f":"IF($E17=1,StagingPRDM!CD13*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46218.434000000001},{"$f":"IF($E17=1,StagingPRDM!CE13*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51208.546999999999},{"$f":"IF($E17=1,StagingPRDM!CF13*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44832.91},{"$f":"IF($E17=1,StagingPRDM!CG13*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40734.07},{"$f":"IF($E17=1,StagingPRDM!CH13*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39515.921999999999},{"$f":"IF($E17=1,StagingPRDM!CI13*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41565.656000000003},{"$f":"IF($E17=1,StagingPRDM!CJ13*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39726.737999999998},{"$f":"IF($E17=1,StagingPRDM!CK13*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42948.027000000002},{"$f":"IF($E17=1,StagingPRDM!CL13*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43728.277000000002},{"$f":"IF($E17=1,StagingPRDM!CM13*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48159.586000000003},{"$f":"IF($E17=1,StagingPRDM!CN13*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60803.620999999999},{"$f":"IF($E17=1,StagingPRDM!CO13*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55226.949000000001},{"$f":"IF($E17=1,StagingPRDM!CP13*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45048.675999999999},{"$f":"IF($E17=1,StagingPRDM!CQ13*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51272.832000000002},{"$f":"IF($E17=1,StagingPRDM!CR13*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44889.18},{"$f":"IF($E17=1,StagingPRDM!CS13*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40785.190999999999},{"$f":"IF($E17=1,StagingPRDM!CT13*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39565.504000000001},{"$f":"IF($E17=1,StagingPRDM!CU13*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41617.805},{"$f":"IF($E17=1,StagingPRDM!CV13*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42001.737999999998},{"$f":"IF($E17=1,StagingPRDM!CW13*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40794.894999999997},2673507.61,{"$f":"+VLOOKUP($B17,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},108135.45558079745,110862.20082985239,135326.57077515707,128932.33422100174,112324.75548238214,119345.73992146176,108581.02776653196,94837.587635365868,90979.758487042942,96600.104772197417,97925.661847669544,93994.487044469541,108271.15619792161,111001.34222250688,135496.48513712335,129094.19326861677,108587.69687613756,119495.56353011288,108717.30944498755,94956.608203083684,91093.924913020193,96721.305047447444,98048.532552990961,94112.421153604344]
[null,10070,"Declo, City of",{"$f":"+VLOOKUP($B28,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E27","v":0},{"$f":"IF($E28=1,StagingPRDM!BB24*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.87299999999999},{"$f":"IF($E28=1,StagingPRDM!BC24*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.934},{"$f":"IF($E28=1,StagingPRDM!BD24*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.07499999999999},{"$f":"IF($E28=1,StagingPRDM!BE24*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.583},{"$f":"IF($E28=1,StagingPRDM!BF24*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.197},{"$f":"IF($E28=1,StagingPRDM!BG24*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.65799999999999},{"$f":"IF($E28=1,StagingPRDM!BH24*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.60900000000001},{"$f":"IF($E28=1,StagingPRDM!BI24*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.785},{"$f":"IF($E28=1,StagingPRDM!BJ24*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.24},{"$f":"IF($E28=1,StagingPRDM!BK24*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.482},{"$f":"IF($E28=1,StagingPRDM!BL24*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.03100000000001},{"$f":"IF($E28=1,StagingPRDM!BM24*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140.744},{"$f":"IF($E28=1,StagingPRDM!BN24*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.821},{"$f":"IF($E28=1,StagingPRDM!BO24*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.10499999999999},{"$f":"IF($E28=1,StagingPRDM!BP24*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.286},{"$f":"IF($E28=1,StagingPRDM!BQ24*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.80500000000001},{"$f":"IF($E28=1,StagingPRDM!BR24*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.876},{"$f":"IF($E28=1,StagingPRDM!BS24*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.828},{"$f":"IF($E28=1,StagingPRDM!BT24*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.767},{"$f":"IF($E28=1,StagingPRDM!BU24*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.93},{"$f":"IF($E28=1,StagingPRDM!BV24*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.37799999999999},{"$f":"IF($E28=1,StagingPRDM!BW24*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.63800000000001},{"$f":"IF($E28=1,StagingPRDM!BX24*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.51400000000001},{"$f":"IF($E28=1,StagingPRDM!BY24*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":146.25299999999999},{"$f":"IF($E28=1,StagingPRDM!BZ24*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.009},{"$f":"IF($E28=1,StagingPRDM!CA24*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.965},{"$f":"IF($E28=1,StagingPRDM!CB24*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.49600000000001},{"$f":"IF($E28=1,StagingPRDM!CC24*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.51599999999999},{"$f":"IF($E28=1,StagingPRDM!CD24*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.431},{"$f":"IF($E28=1,StagingPRDM!CE24*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.143},{"$f":"IF($E28=1,StagingPRDM!CF24*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.935000000000002},{"$f":"IF($E28=1,StagingPRDM!CG24*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.804000000000002},{"$f":"IF($E28=1,StagingPRDM!CH24*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.119},{"$f":"IF($E28=1,StagingPRDM!CI24*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.295000000000002},{"$f":"IF($E28=1,StagingPRDM!CJ24*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90.724999999999994},{"$f":"IF($E28=1,StagingPRDM!CK24*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.37},{"$f":"IF($E28=1,StagingPRDM!CL24*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.316000000000003},{"$f":"IF($E28=1,StagingPRDM!CM24*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118.081},{"$f":"IF($E28=1,StagingPRDM!CN24*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.65799999999999},{"$f":"IF($E28=1,StagingPRDM!CO24*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.67099999999999},{"$f":"IF($E28=1,StagingPRDM!CP24*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.217},{"$f":"IF($E28=1,StagingPRDM!CQ24*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.262},{"$f":"IF($E28=1,StagingPRDM!CR24*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.031999999999996},{"$f":"IF($E28=1,StagingPRDM!CS24*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.897000000000006},{"$f":"IF($E28=1,StagingPRDM!CT24*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.21},{"$f":"IF($E28=1,StagingPRDM!CU24*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.391999999999996},{"$f":"IF($E28=1,StagingPRDM!CV24*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96.492000000000004},{"$f":"IF($E28=1,StagingPRDM!CW24*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.090999999999994},6820.5389999999998,{"$f":"+VLOOKUP($B28,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},253.06918576438744,283.15729814797083,367.23367163702335,370.65601617354463,310.05587854853775,285.97238994076702,252.74130808486808,236.29407123205652,227.34048844518242,250.05717335341839,248.09669764244629,227.10282563014621,253.31654910248636,283.4357031598704,367.5955011472621,371.02172589300852,299.83637750198102,286.25273505727915,252.988671422967,236.52494368094884,227.56263042331827,250.30259658690474,248.33921071901389,227.32593766058835]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B36,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E35","v":0},{"$f":"IF($E36=1,StagingPRDM!BB32*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.75},{"$f":"IF($E36=1,StagingPRDM!BC32*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BD32*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BE32*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BF32*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5610.1980000000003},{"$f":"IF($E36=1,StagingPRDM!BG32*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BH32*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BI32*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BJ32*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BK32*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BL32*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5890.1589999999997},{"$f":"IF($E36=1,StagingPRDM!BM32*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4345.5010000000002},{"$f":"IF($E36=1,StagingPRDM!BN32*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.527},{"$f":"IF($E36=1,StagingPRDM!BO32*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BP32*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BQ32*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BR32*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5374.0439999999999},{"$f":"IF($E36=1,StagingPRDM!BS32*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BT32*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BU32*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BV32*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BW32*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BX32*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5656.8770000000004},{"$f":"IF($E36=1,StagingPRDM!BY32*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.4390000000003},{"$f":"IF($E36=1,StagingPRDM!BZ32*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2966.6190000000001},{"$f":"IF($E36=1,StagingPRDM!CA32*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CB32*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CC32*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CD32*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3713.9110000000001},{"$f":"IF($E36=1,StagingPRDM!CE32*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CF32*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CG32*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CH32*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CI32*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CJ32*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3110.8969999999999},{"$f":"IF($E36=1,StagingPRDM!CK32*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3045.4969999999998},{"$f":"IF($E36=1,StagingPRDM!CL32*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2771.8429999999998},{"$f":"IF($E36=1,StagingPRDM!CM32*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CN32*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CO32*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CP32*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3616.7179999999998},{"$f":"IF($E36=1,StagingPRDM!CQ32*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CR32*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CS32*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CT32*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CU32*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CV32*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3344.18},{"$f":"IF($E36=1,StagingPRDM!CW32*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2847.5590000000002},211472.97499999992,{"$f":"+VLOOKUP($B36,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},7290.3010309217152,8784.9362832721308,12297.352116535269,11706.079044451302,9044.873439364912,8345.4492356548762,6945.8587382205096,6829.5310357048911,7004.5342920698777,8581.5395959026155,8731.4951316673996,7169.6546555385803,7290.3020009740203,8784.9362832721308,12297.352116535269,11706.079044451302,8721.5094132266513,8345.4492356548762,6945.8587382205096,6829.5310357048911,7004.5342920698777,8581.5395959026155,8731.4961017197056,7169.6546555385812]
[null,10101,"Clallam County PUD #1",{"$f":"+VLOOKUP($B46,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E45","v":0},{"$f":"IF($E46=1,StagingPRDM!BB42*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33177.324000000001},{"$f":"IF($E46=1,StagingPRDM!BC42*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40222.016000000003},{"$f":"IF($E46=1,StagingPRDM!BD42*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48160.612999999998},{"$f":"IF($E46=1,StagingPRDM!BE42*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48426.476999999999},{"$f":"IF($E46=1,StagingPRDM!BF42*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44343.75},{"$f":"IF($E46=1,StagingPRDM!BG42*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41676.035000000003},{"$f":"IF($E46=1,StagingPRDM!BH42*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32845.608999999997},{"$f":"IF($E46=1,StagingPRDM!BI42*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27267.044999999998},{"$f":"IF($E46=1,StagingPRDM!BJ42*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24792.458999999999},{"$f":"IF($E46=1,StagingPRDM!BK42*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23851.84},{"$f":"IF($E46=1,StagingPRDM!BL42*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.768},{"$f":"IF($E46=1,StagingPRDM!BM42*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24831.324000000001},{"$f":"IF($E46=1,StagingPRDM!BN42*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33174.949000000001},{"$f":"IF($E46=1,StagingPRDM!BO42*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40219.527000000002},{"$f":"IF($E46=1,StagingPRDM!BP42*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48157.347999999998},{"$f":"IF($E46=1,StagingPRDM!BQ42*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48423.383000000002},{"$f":"IF($E46=1,StagingPRDM!BR42*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43199.343999999997},{"$f":"IF($E46=1,StagingPRDM!BS42*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41673.718999999997},{"$f":"IF($E46=1,StagingPRDM!BT42*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32844.167999999998},{"$f":"IF($E46=1,StagingPRDM!BU42*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27265.359},{"$f":"IF($E46=1,StagingPRDM!BV42*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24791.178},{"$f":"IF($E46=1,StagingPRDM!BW42*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23850.276999999998},{"$f":"IF($E46=1,StagingPRDM!BX42*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24930.366999999998},{"$f":"IF($E46=1,StagingPRDM!BY42*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24829.807000000001},{"$f":"IF($E46=1,StagingPRDM!BZ42*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19659.169999999998},{"$f":"IF($E46=1,StagingPRDM!CA42*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27198.115000000002},{"$f":"IF($E46=1,StagingPRDM!CB42*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32228.879000000001},{"$f":"IF($E46=1,StagingPRDM!CC42*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32708.875},{"$f":"IF($E46=1,StagingPRDM!CD42*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28339.57},{"$f":"IF($E46=1,StagingPRDM!CE42*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26317.636999999999},{"$f":"IF($E46=1,StagingPRDM!CF42*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20770.011999999999},{"$f":"IF($E46=1,StagingPRDM!CG42*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18313.623},{"$f":"IF($E46=1,StagingPRDM!CH42*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14797.011},{"$f":"IF($E46=1,StagingPRDM!CI42*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15516.281999999999},{"$f":"IF($E46=1,StagingPRDM!CJ42*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14278.392},{"$f":"IF($E46=1,StagingPRDM!CK42*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15916.34},{"$f":"IF($E46=1,StagingPRDM!CL42*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19657.763999999999},{"$f":"IF($E46=1,StagingPRDM!CM42*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27196.438999999998},{"$f":"IF($E46=1,StagingPRDM!CN42*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32226.699000000001},{"$f":"IF($E46=1,StagingPRDM!CO42*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32706.787},{"$f":"IF($E46=1,StagingPRDM!CP42*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27608.190999999999},{"$f":"IF($E46=1,StagingPRDM!CQ42*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26316.175999999999},{"$f":"IF($E46=1,StagingPRDM!CR42*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20769.101999999999},{"$f":"IF($E46=1,StagingPRDM!CS42*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18312.491999999998},{"$f":"IF($E46=1,StagingPRDM!CT42*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14796.246999999999},{"$f":"IF($E46=1,StagingPRDM!CU42*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15515.27},{"$f":"IF($E46=1,StagingPRDM!CV42*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14277.591},{"$f":"IF($E46=1,StagingPRDM!CW42*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15915.366},1359227.7160000002,{"$f":"+VLOOKUP($B46,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},51254.162859932621,65401.053565590337,77982.012114491372,78705.535327646081,70506.622193376388,65957.418335380862,52009.956803160021,44215.6321147372,38403.856677515672,38189.137539627372,38035.906137224316,39527.365438324006,51250.495092162622,65397.013297734717,77976.730179683727,78700.508516594986,68687.012628059296,65953.754447820073,52007.676210187979,44212.899477390434,38401.872920549351,38186.639654938728,38033.770082045907,39524.949038029088]
[null,10118,"Consumers Power",{"$f":"+VLOOKUP($B55,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E54","v":0},{"$f":"IF($E55=1,StagingPRDM!BB51*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21703.484},{"$f":"IF($E55=1,StagingPRDM!BC51*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24309.313999999998},{"$f":"IF($E55=1,StagingPRDM!BD51*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28158.655999999999},{"$f":"IF($E55=1,StagingPRDM!BE51*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29101.516},{"$f":"IF($E55=1,StagingPRDM!BF51*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26736.217000000001},{"$f":"IF($E55=1,StagingPRDM!BG51*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24688.011999999999},{"$f":"IF($E55=1,StagingPRDM!BH51*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22454.846000000001},{"$f":"IF($E55=1,StagingPRDM!BI51*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19838.955000000002},{"$f":"IF($E55=1,StagingPRDM!BJ51*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19234.232},{"$f":"IF($E55=1,StagingPRDM!BK51*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21886.484},{"$f":"IF($E55=1,StagingPRDM!BL51*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22773.901999999998},{"$f":"IF($E55=1,StagingPRDM!BM51*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.133000000002},{"$f":"IF($E55=1,StagingPRDM!BN51*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22649.9},{"$f":"IF($E55=1,StagingPRDM!BO51*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24488.445},{"$f":"IF($E55=1,StagingPRDM!BP51*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28366.844000000001},{"$f":"IF($E55=1,StagingPRDM!BQ51*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29317.300999999999},{"$f":"IF($E55=1,StagingPRDM!BR51*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26070.293000000001},{"$f":"IF($E55=1,StagingPRDM!BS51*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24869.474999999999},{"$f":"IF($E55=1,StagingPRDM!BT51*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22619.432000000001},{"$f":"IF($E55=1,StagingPRDM!BU51*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19984.09},{"$f":"IF($E55=1,StagingPRDM!BV51*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19373.046999999999},{"$f":"IF($E55=1,StagingPRDM!BW51*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22046.555},{"$f":"IF($E55=1,StagingPRDM!BX51*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22151.219000000001},{"$f":"IF($E55=1,StagingPRDM!BY51*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19522.076000000001},{"$f":"IF($E55=1,StagingPRDM!BZ51*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13133.239},{"$f":"IF($E55=1,StagingPRDM!CA51*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15603.424000000001},{"$f":"IF($E55=1,StagingPRDM!CB51*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19430.828000000001},{"$f":"IF($E55=1,StagingPRDM!CC51*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18879.710999999999},{"$f":"IF($E55=1,StagingPRDM!CD51*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15898.753000000001},{"$f":"IF($E55=1,StagingPRDM!CE51*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.227999999999},{"$f":"IF($E55=1,StagingPRDM!CF51*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13184.561},{"$f":"IF($E55=1,StagingPRDM!CG51*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.263999999999},{"$f":"IF($E55=1,StagingPRDM!CH51*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11929.305},{"$f":"IF($E55=1,StagingPRDM!CI51*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12926.687},{"$f":"IF($E55=1,StagingPRDM!CJ51*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12108.813},{"$f":"IF($E55=1,StagingPRDM!CK51*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12437.718999999999},{"$f":"IF($E55=1,StagingPRDM!CL51*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12440.745000000001},{"$f":"IF($E55=1,StagingPRDM!CM51*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15718.598},{"$f":"IF($E55=1,StagingPRDM!CN51*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19574.761999999999},{"$f":"IF($E55=1,StagingPRDM!CO51*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19019.598000000002},{"$f":"IF($E55=1,StagingPRDM!CP51*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15715.772999999999},{"$f":"IF($E55=1,StagingPRDM!CQ51*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15815.733},{"$f":"IF($E55=1,StagingPRDM!CR51*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13281.182000000001},{"$f":"IF($E55=1,StagingPRDM!CS51*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12391.012000000001},{"$f":"IF($E55=1,StagingPRDM!CT51*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12015.627},{"$f":"IF($E55=1,StagingPRDM!CU51*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13021.184999999999},{"$f":"IF($E55=1,StagingPRDM!CV51*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12986.406999999999},{"$f":"IF($E55=1,StagingPRDM!CW51*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B55,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11802.98},908322.56200000015,{"$f":"+VLOOKUP($B55,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},33793.443489046804,38717.443546459035,46164.288708409716,46544.299909024929,41358.150976261626,39178.705358195133,34572.088954453007,31177.693564979934,30230.260938387324,33770.596817129532,33838.058134716783,30166.543052649962,34039.761110759559,39002.934790455889,46505.865466598203,46889.320352900679,40534.66969325961,39466.779851483589,34825.473407216938,31405.542360833599,30448.655604464078,34017.542062684428,34085.335138160437,30386.942816843781]
[null,10144,"Eatonville, City of",{"$f":"+VLOOKUP($B60,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E59","v":0},{"$f":"IF($E60=1,StagingPRDM!BB56*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1418.2170000000001},{"$f":"IF($E60=1,StagingPRDM!BC56*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1607.68},{"$f":"IF($E60=1,StagingPRDM!BD56*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2001.9349999999999},{"$f":"IF($E60=1,StagingPRDM!BE56*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2176.7939999999999},{"$f":"IF($E60=1,StagingPRDM!BF56*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1806.404},{"$f":"IF($E60=1,StagingPRDM!BG56*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1617.61},{"$f":"IF($E60=1,StagingPRDM!BH56*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.212},{"$f":"IF($E60=1,StagingPRDM!BI56*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.328},{"$f":"IF($E60=1,StagingPRDM!BJ56*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,StagingPRDM!BK56*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,StagingPRDM!BL56*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1167.913},{"$f":"IF($E60=1,StagingPRDM!BM56*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":987.30700000000002},{"$f":"IF($E60=1,StagingPRDM!BN56*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1479.1669999999999},{"$f":"IF($E60=1,StagingPRDM!BO56*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1609.2719999999999},{"$f":"IF($E60=1,StagingPRDM!BP56*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2003.249},{"$f":"IF($E60=1,StagingPRDM!BQ56*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2177.9360000000001},{"$f":"IF($E60=1,StagingPRDM!BR56*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1745.97},{"$f":"IF($E60=1,StagingPRDM!BS56*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1618.2850000000001},{"$f":"IF($E60=1,StagingPRDM!BT56*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1461.681},{"$f":"IF($E60=1,StagingPRDM!BU56*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.5619999999999},{"$f":"IF($E60=1,StagingPRDM!BV56*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.55},{"$f":"IF($E60=1,StagingPRDM!BW56*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1090.251},{"$f":"IF($E60=1,StagingPRDM!BX56*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1122.2729999999999},{"$f":"IF($E60=1,StagingPRDM!BY56*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1030.809},{"$f":"IF($E60=1,StagingPRDM!BZ56*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":884.41399999999999},{"$f":"IF($E60=1,StagingPRDM!CA56*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1058.4970000000001},{"$f":"IF($E60=1,StagingPRDM!CB56*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1439.905},{"$f":"IF($E60=1,StagingPRDM!CC56*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.0329999999999},{"$f":"IF($E60=1,StagingPRDM!CD56*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1116.3599999999999},{"$f":"IF($E60=1,StagingPRDM!CE56*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1082.671},{"$f":"IF($E60=1,StagingPRDM!CF56*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.11099999999999},{"$f":"IF($E60=1,StagingPRDM!CG56*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.31500000000005},{"$f":"IF($E60=1,StagingPRDM!CH56*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,StagingPRDM!CI56*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,StagingPRDM!CJ56*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":612.94799999999998},{"$f":"IF($E60=1,StagingPRDM!CK56*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":655.36400000000003},{"$f":"IF($E60=1,StagingPRDM!CL56*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":826.48500000000001},{"$f":"IF($E60=1,StagingPRDM!CM56*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1059.5450000000001},{"$f":"IF($E60=1,StagingPRDM!CN56*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1440.8510000000001},{"$f":"IF($E60=1,StagingPRDM!CO56*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.7729999999999},{"$f":"IF($E60=1,StagingPRDM!CP56*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1097.0139999999999},{"$f":"IF($E60=1,StagingPRDM!CQ56*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1083.123},{"$f":"IF($E60=1,StagingPRDM!CR56*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":878.39200000000005},{"$f":"IF($E60=1,StagingPRDM!CS56*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.45600000000002},{"$f":"IF($E60=1,StagingPRDM!CT56*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":667.93600000000004},{"$f":"IF($E60=1,StagingPRDM!CU56*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.34100000000001},{"$f":"IF($E60=1,StagingPRDM!CV56*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":658.58799999999997},{"$f":"IF($E60=1,StagingPRDM!CW56*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B60,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":611.86300000000006},57146.468000000015,{"$f":"+VLOOKUP($B60,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},2233.6725120393025,2586.3311477746156,3338.764829813093,3481.3499081548334,2835.2339588835725,2619.4138116276549,2269.2656712609687,1684.6345473180331,1694.1827721686507,1686.5251792629538,1727.5283201966895,1593.4767919932081,2236.6030400565446,2588.8920858631686,3340.9571480252639,3483.1755465952342,2757.8431858893341,2620.5070605768219,2269.993210490672,1684.9983169328843,1694.1827721686507,1686.5251792629538,1727.5283201966895,1593.4777620455143]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B74,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E73","v":0},{"$f":"IF($E74=1,StagingPRDM!BB70*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6218.6610000000001},{"$f":"IF($E74=1,StagingPRDM!BC70*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4496.2709999999997},{"$f":"IF($E74=1,StagingPRDM!BD70*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5434.3819999999996},{"$f":"IF($E74=1,StagingPRDM!BE70*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4838.4529999999995},{"$f":"IF($E74=1,StagingPRDM!BF70*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3784.991},{"$f":"IF($E74=1,StagingPRDM!BG70*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3768.9799999999996},{"$f":"IF($E74=1,StagingPRDM!BH70*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8101.5090000000018},{"$f":"IF($E74=1,StagingPRDM!BI70*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20254.503000000001},{"$f":"IF($E74=1,StagingPRDM!BJ70*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19257.266000000003},{"$f":"IF($E74=1,StagingPRDM!BK70*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24763.68},{"$f":"IF($E74=1,StagingPRDM!BL70*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24521.273999999998},{"$f":"IF($E74=1,StagingPRDM!BM70*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14851.303000000004},{"$f":"IF($E74=1,StagingPRDM!BN70*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5812.994999999999},{"$f":"IF($E74=1,StagingPRDM!BO70*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4030.5410000000011},{"$f":"IF($E74=1,StagingPRDM!BP70*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5144.4069999999992},{"$f":"IF($E74=1,StagingPRDM!BQ70*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5247.3260000000009},{"$f":"IF($E74=1,StagingPRDM!BR70*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3883.3690000000024},{"$f":"IF($E74=1,StagingPRDM!BS70*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3737.6800000000003},{"$f":"IF($E74=1,StagingPRDM!BT70*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8322.2970000000023},{"$f":"IF($E74=1,StagingPRDM!BU70*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20533.276000000002},{"$f":"IF($E74=1,StagingPRDM!BV70*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19445.177},{"$f":"IF($E74=1,StagingPRDM!BW70*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25120.345000000001},{"$f":"IF($E74=1,StagingPRDM!BX70*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24036.934999999998},{"$f":"IF($E74=1,StagingPRDM!BY70*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15698.629000000001},{"$f":"IF($E74=1,StagingPRDM!BZ70*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4679.424},{"$f":"IF($E74=1,StagingPRDM!CA70*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3639.741},{"$f":"IF($E74=1,StagingPRDM!CB70*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4660.13},{"$f":"IF($E74=1,StagingPRDM!CC70*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3890.4830000000011},{"$f":"IF($E74=1,StagingPRDM!CD70*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2880.3709999999992},{"$f":"IF($E74=1,StagingPRDM!CE70*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3049.0470000000005},{"$f":"IF($E74=1,StagingPRDM!CF70*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5467.1749999999993},{"$f":"IF($E74=1,StagingPRDM!CG70*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15143.666000000001},{"$f":"IF($E74=1,StagingPRDM!CH70*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14833.866000000002},{"$f":"IF($E74=1,StagingPRDM!CI70*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18951.659},{"$f":"IF($E74=1,StagingPRDM!CJ70*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17181.844000000001},{"$f":"IF($E74=1,StagingPRDM!CK70*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13320.941999999999},{"$f":"IF($E74=1,StagingPRDM!CL70*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3984.7870000000003},{"$f":"IF($E74=1,StagingPRDM!CM70*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3253.4480000000003},{"$f":"IF($E74=1,StagingPRDM!CN70*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4411.0509999999995},{"$f":"IF($E74=1,StagingPRDM!CO70*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4250.4229999999989},{"$f":"IF($E74=1,StagingPRDM!CP70*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2996.5289999999986},{"$f":"IF($E74=1,StagingPRDM!CQ70*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3025.7330000000002},{"$f":"IF($E74=1,StagingPRDM!CR70*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5609.1790000000001},{"$f":"IF($E74=1,StagingPRDM!CS70*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15369.649000000001},{"$f":"IF($E74=1,StagingPRDM!CT70*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14967.440999999999},{"$f":"IF($E74=1,StagingPRDM!CU70*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19221.792000000001},{"$f":"IF($E74=1,StagingPRDM!CV70*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18585.703000000001},{"$f":"IF($E74=1,StagingPRDM!CW70*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B74,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B74,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12764.996999999999},{"$f":"+IF(AND(BC74=\"Yes\",D74=0),SUM(F74:BA74),0)","v":497443.3299999999},{"$f":"+VLOOKUP($B74,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AD74+F74)*$C$4)","v":10571.712488178886},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AE74+G74)*$C$4)","v":7892.3572044421817},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AF74+H74)*$C$4)","v":9792.2046462724065},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AG74+I74)*$C$4)","v":8467.5244980851476},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AH74+J74)*$C$4)","v":6465.7497802258831},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AI74+K74)*$C$4)","v":6613.842815562627},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AJ74+L74)*$C$4)","v":13162.33320725183},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AK74+M74)*$C$4)","v":34338.075476193},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AL74+N74)*$C$4)","v":33070.181219962491},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AM74+O74)*$C$4)","v":42406.165416334479},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AN74+P74)*$C$4)","v":40454.205794559115},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AO74+Q74)*$C$4)","v":27328.551235059665},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AP74+R74)*$C$4)","v":9504.3610254328451},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AQ74+S74)*$C$4)","v":7065.8503282969123},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AR74+T74)*$C$4)","v":9269.2940703682198},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AS74+U74)*$C$4)","v":9213.3133218256717},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AT74+V74)*$C$4)","v":6673.8609218038728},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AU74+W74)*$C$4)","v":6560.8643789079852},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AV74+X74)*$C$4)","v":13514.260423548218},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AW74+Y74)*$C$4)","v":34827.715198096732},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AX74+Z74)*$C$4)","v":33382.039455696075},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AY74+AA74)*$C$4)","v":43014.192261800039},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(AZ74+AB74)*$C$4)","v":41346.1882912207},{"$f":"IF(OR($D74=1,$BC74=\"No\"),0,(BA74+AC74)*$C$4)","v":27611.206046112988}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B78,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E77","v":0},{"$f":"IF($E78=1,StagingPRDM!BB74*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51239.398000000001},{"$f":"IF($E78=1,StagingPRDM!BC74*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53744.457000000002},{"$f":"IF($E78=1,StagingPRDM!BD74*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72557.820000000007},{"$f":"IF($E78=1,StagingPRDM!BE74*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70626.258000000002},{"$f":"IF($E78=1,StagingPRDM!BF74*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61039.203000000001},{"$f":"IF($E78=1,StagingPRDM!BG74*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55687.383000000002},{"$f":"IF($E78=1,StagingPRDM!BH74*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50020.440999999999},{"$f":"IF($E78=1,StagingPRDM!BI74*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46725.199000000001},{"$f":"IF($E78=1,StagingPRDM!BJ74*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50524.281000000003},{"$f":"IF($E78=1,StagingPRDM!BK74*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52806.828000000001},{"$f":"IF($E78=1,StagingPRDM!BL74*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55071.16},{"$f":"IF($E78=1,StagingPRDM!BM74*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45909.402000000002},{"$f":"IF($E78=1,StagingPRDM!BN74*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51647.004000000001},{"$f":"IF($E78=1,StagingPRDM!BO74*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54171.023000000001},{"$f":"IF($E78=1,StagingPRDM!BP74*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73123.866999999998},{"$f":"IF($E78=1,StagingPRDM!BQ74*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71177.952999999994},{"$f":"IF($E78=1,StagingPRDM!BR74*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59577.652000000002},{"$f":"IF($E78=1,StagingPRDM!BS74*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56127.233999999997},{"$f":"IF($E78=1,StagingPRDM!BT74*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50419.425999999999},{"$f":"IF($E78=1,StagingPRDM!BU74*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47097.972999999998},{"$f":"IF($E78=1,StagingPRDM!BV74*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50926.917999999998},{"$f":"IF($E78=1,StagingPRDM!BW74*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53226.004000000001},{"$f":"IF($E78=1,StagingPRDM!BX74*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55508.300999999999},{"$f":"IF($E78=1,StagingPRDM!BY74*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46276.315999999999},{"$f":"IF($E78=1,StagingPRDM!BZ74*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32926.586000000003},{"$f":"IF($E78=1,StagingPRDM!CA74*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39574.546999999999},{"$f":"IF($E78=1,StagingPRDM!CB74*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52882.625},{"$f":"IF($E78=1,StagingPRDM!CC74*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51680.016000000003},{"$f":"IF($E78=1,StagingPRDM!CD74*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41719.050999999999},{"$f":"IF($E78=1,StagingPRDM!CE74*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38665.703000000001},{"$f":"IF($E78=1,StagingPRDM!CF74*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33967.324000000001},{"$f":"IF($E78=1,StagingPRDM!CG74*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33312.828000000001},{"$f":"IF($E78=1,StagingPRDM!CH74*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32131.9},{"$f":"IF($E78=1,StagingPRDM!CI74*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34841.938000000002},{"$f":"IF($E78=1,StagingPRDM!CJ74*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33224.038999999997},{"$f":"IF($E78=1,StagingPRDM!CK74*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32520.93},{"$f":"IF($E78=1,StagingPRDM!CL74*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33188.214999999997},{"$f":"IF($E78=1,StagingPRDM!CM74*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39888.379000000001},{"$f":"IF($E78=1,StagingPRDM!CN74*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53295.190999999999},{"$f":"IF($E78=1,StagingPRDM!CO74*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52083.440999999999},{"$f":"IF($E78=1,StagingPRDM!CP74*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40719.980000000003},{"$f":"IF($E78=1,StagingPRDM!CQ74*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38971.171999999999},{"$f":"IF($E78=1,StagingPRDM!CR74*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34238.336000000003},{"$f":"IF($E78=1,StagingPRDM!CS74*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33578.292999999998},{"$f":"IF($E78=1,StagingPRDM!CT74*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32387.951000000001},{"$f":"IF($E78=1,StagingPRDM!CU74*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35118.375},{"$f":"IF($E78=1,StagingPRDM!CV74*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33487.343999999997},{"$f":"IF($E78=1,StagingPRDM!CW74*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B78,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32780.796999999999},2252416.4619999998,{"$f":"+VLOOKUP($B78,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},81645.406888702404,90524.315049039855,121683.79297181265,118643.4831650174,99680.881281001028,91527.42867801238,81472.52513673123,77641.072680668105,80180.819006538717,85023.887600038812,85650.961422537992,76081.524438139008,82294.599843889155,91242.539836497715,122633.09876940865,119569.99952378221,97293.9492350418,92250.428062921681,82122.457271775362,78260.197894569719,80819.780820051237,85698.668594960356,86330.430680255726,76689.534792715363]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B85,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E84","v":0},{"$f":"IF($E85=1,StagingPRDM!BB81*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6256.73},{"$f":"IF($E85=1,StagingPRDM!BC81*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7268.5020000000004},{"$f":"IF($E85=1,StagingPRDM!BD81*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10231.159},{"$f":"IF($E85=1,StagingPRDM!BE81*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10868.853999999999},{"$f":"IF($E85=1,StagingPRDM!BF81*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8605.2430000000004},{"$f":"IF($E85=1,StagingPRDM!BG81*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7525.5039999999999},{"$f":"IF($E85=1,StagingPRDM!BH81*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6621.7309999999998},{"$f":"IF($E85=1,StagingPRDM!BI81*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5012.9759999999997},{"$f":"IF($E85=1,StagingPRDM!BJ81*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4899.0200000000004},{"$f":"IF($E85=1,StagingPRDM!BK81*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5301.442},{"$f":"IF($E85=1,StagingPRDM!BL81*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5229.3729999999996},{"$f":"IF($E85=1,StagingPRDM!BM81*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4363.5569999999998},{"$f":"IF($E85=1,StagingPRDM!BN81*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6531.02},{"$f":"IF($E85=1,StagingPRDM!BO81*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7311.4369999999999},{"$f":"IF($E85=1,StagingPRDM!BP81*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10291.59},{"$f":"IF($E85=1,StagingPRDM!BQ81*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10933.046},{"$f":"IF($E85=1,StagingPRDM!BR81*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8320.8070000000007},{"$f":"IF($E85=1,StagingPRDM!BS81*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7569.9539999999997},{"$f":"IF($E85=1,StagingPRDM!BT81*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6660.8329999999996},{"$f":"IF($E85=1,StagingPRDM!BU81*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5042.5739999999996},{"$f":"IF($E85=1,StagingPRDM!BV81*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4927.9579999999996},{"$f":"IF($E85=1,StagingPRDM!BW81*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5332.7610000000004},{"$f":"IF($E85=1,StagingPRDM!BX81*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5078.0290000000005},{"$f":"IF($E85=1,StagingPRDM!BY81*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4563.7910000000002},{"$f":"IF($E85=1,StagingPRDM!BZ81*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3809.4430000000002},{"$f":"IF($E85=1,StagingPRDM!CA81*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4521.9960000000001},{"$f":"IF($E85=1,StagingPRDM!CB81*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7114.5870000000004},{"$f":"IF($E85=1,StagingPRDM!CC81*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7044.567},{"$f":"IF($E85=1,StagingPRDM!CD81*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5172.4160000000002},{"$f":"IF($E85=1,StagingPRDM!CE81*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4878.6329999999998},{"$f":"IF($E85=1,StagingPRDM!CF81*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3941.904},{"$f":"IF($E85=1,StagingPRDM!CG81*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2973.5140000000001},{"$f":"IF($E85=1,StagingPRDM!CH81*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2790.0140000000001},{"$f":"IF($E85=1,StagingPRDM!CI81*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2813.8629999999998},{"$f":"IF($E85=1,StagingPRDM!CJ81*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2501.0320000000002},{"$f":"IF($E85=1,StagingPRDM!CK81*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2797.3229999999999},{"$f":"IF($E85=1,StagingPRDM!CL81*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3594.64},{"$f":"IF($E85=1,StagingPRDM!CM81*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.7060000000001},{"$f":"IF($E85=1,StagingPRDM!CN81*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7156.6080000000002},{"$f":"IF($E85=1,StagingPRDM!CO81*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7086.174},{"$f":"IF($E85=1,StagingPRDM!CP81*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5060.1840000000002},{"$f":"IF($E85=1,StagingPRDM!CQ81*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4907.451},{"$f":"IF($E85=1,StagingPRDM!CR81*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3965.181},{"$f":"IF($E85=1,StagingPRDM!CS81*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2991.0709999999999},{"$f":"IF($E85=1,StagingPRDM!CT81*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2806.4940000000001},{"$f":"IF($E85=1,StagingPRDM!CU81*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2830.4859999999999},{"$f":"IF($E85=1,StagingPRDM!CV81*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2698.06},{"$f":"IF($E85=1,StagingPRDM!CW81*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2639.404},265391.64200000011,{"$f":"+VLOOKUP($B85,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},9764.7143339650138,11437.399776974413,16826.280911277438,17376.955354239384,13365.049887954649,12032.661704141763,10247.278494346812,7747.3130435040466,7458.7651646901322,7872.2703313362454,7498.8971986528368,6946.4281589242901,9822.4198355081116,11504.959069844601,16925.664710159435,17479.585918190467,12980.261179731055,12103.735496517569,10307.789387159641,7793.0558600062186,7502.8230003363124,7918.7765790034518,7543.2130682124862,6987.4759222641142]
[null,10279,"Northern Wasco County PUD",{"$f":"+VLOOKUP($B96,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E95","v":0},{"$f":"IF($E96=1,StagingPRDM!BB92*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33896.309993687217},{"$f":"IF($E96=1,StagingPRDM!BC92*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35693.945255962317},{"$f":"IF($E96=1,StagingPRDM!BD92*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36886.400845420445},{"$f":"IF($E96=1,StagingPRDM!BE92*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42743.165651599826},{"$f":"IF($E96=1,StagingPRDM!BF92*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32506.867508347554},{"$f":"IF($E96=1,StagingPRDM!BG92*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42616.605704535075},{"$f":"IF($E96=1,StagingPRDM!BH92*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40857.276821825988},{"$f":"IF($E96=1,StagingPRDM!BI92*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34205.139524599326},{"$f":"IF($E96=1,StagingPRDM!BJ92*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34140.017175811503},{"$f":"IF($E96=1,StagingPRDM!BK92*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37651.679709176904},{"$f":"IF($E96=1,StagingPRDM!BL92*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38425.435370802021},{"$f":"IF($E96=1,StagingPRDM!BM92*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31678.973794943959},{"$f":"IF($E96=1,StagingPRDM!BN92*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36231.333921287012},{"$f":"IF($E96=1,StagingPRDM!BO92*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35869.504440910096},{"$f":"IF($E96=1,StagingPRDM!BP92*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39033.230004023644},{"$f":"IF($E96=1,StagingPRDM!BQ92*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41037.145820969046},{"$f":"IF($E96=1,StagingPRDM!BR92*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29455.498732805143},{"$f":"IF($E96=1,StagingPRDM!BS92*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46688.134602911523},{"$f":"IF($E96=1,StagingPRDM!BT92*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46452.737608494761},{"$f":"IF($E96=1,StagingPRDM!BU92*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35125.284525211195},{"$f":"IF($E96=1,StagingPRDM!BV92*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35079.205296079592},{"$f":"IF($E96=1,StagingPRDM!BW92*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38894.811119292513},{"$f":"IF($E96=1,StagingPRDM!BX92*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38064.917466990344},{"$f":"IF($E96=1,StagingPRDM!BY92*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33934.910888828395},{"$f":"IF($E96=1,StagingPRDM!BZ92*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24379.735812857856},{"$f":"IF($E96=1,StagingPRDM!CA92*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26531.955817408838},{"$f":"IF($E96=1,StagingPRDM!CB92*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29227.76168350815},{"$f":"IF($E96=1,StagingPRDM!CC92*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30995.836764326647},{"$f":"IF($E96=1,StagingPRDM!CD92*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29949.414895834052},{"$f":"IF($E96=1,StagingPRDM!CE92*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19739.673786339594},{"$f":"IF($E96=1,StagingPRDM!CF92*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16092.368730192331},{"$f":"IF($E96=1,StagingPRDM!CG92*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23891.848360812481},{"$f":"IF($E96=1,StagingPRDM!CH92*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24161.57692484984},{"$f":"IF($E96=1,StagingPRDM!CI92*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25498.747261750228},{"$f":"IF($E96=1,StagingPRDM!CJ92*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23794.794946136717},{"$f":"IF($E96=1,StagingPRDM!CK92*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24950.044109548704},{"$f":"IF($E96=1,StagingPRDM!CL92*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23428.366192683585},{"$f":"IF($E96=1,StagingPRDM!CM92*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26370.566775355022},{"$f":"IF($E96=1,StagingPRDM!CN92*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30513.529961621054},{"$f":"IF($E96=1,StagingPRDM!CO92*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29175.734171939373},{"$f":"IF($E96=1,StagingPRDM!CP92*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32082.841134744718},{"$f":"IF($E96=1,StagingPRDM!CQ92*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16209.481196041641},{"$f":"IF($E96=1,StagingPRDM!CR92*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12657.801913705604},{"$f":"IF($E96=1,StagingPRDM!CS92*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23501.397427020325},{"$f":"IF($E96=1,StagingPRDM!CT92*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23723.255418630353},{"$f":"IF($E96=1,StagingPRDM!CU92*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24761.006239114693},{"$f":"IF($E96=1,StagingPRDM!CV92*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24648.518907675476},{"$f":"IF($E96=1,StagingPRDM!CW92*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B96,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B96,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23159.686480050004},1486614.4766966628,{"$f":"+VLOOKUP($B96,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},56530.812634948008,60362.378845966225,64134.195838311331,71530.689355634779,60585.860787240505,60488.852730553372,55244.135009006932,56357.117085596736,56555.595816576766,61259.217325096943,60356.877915610661,54933.109420070672,57873.029686946866,60376.124625760691,67463.994898295015,68110.166166994983,59695.408512557347,61013.977264672722,57340.315188387431,56870.948036732851,57041.462630668371,61749.472436038792,60835.313589375262,55384.745853250104]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B104,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E103","v":0},{"$f":"IF($E104=1,StagingPRDM!BB100*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20122.037999999993},{"$f":"IF($E104=1,StagingPRDM!BC100*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27319.889999999992},{"$f":"IF($E104=1,StagingPRDM!BD100*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28912.834999999999},{"$f":"IF($E104=1,StagingPRDM!BE100*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28890.759999999995},{"$f":"IF($E104=1,StagingPRDM!BF100*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24573.385999999999},{"$f":"IF($E104=1,StagingPRDM!BG100*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25064.853999999992},{"$f":"IF($E104=1,StagingPRDM!BH100*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19322.431999999993},{"$f":"IF($E104=1,StagingPRDM!BI100*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20946.689999999995},{"$f":"IF($E104=1,StagingPRDM!BJ100*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20798.049999999996},{"$f":"IF($E104=1,StagingPRDM!BK100*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18753.115999999995},{"$f":"IF($E104=1,StagingPRDM!BL100*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18052.510000000002},{"$f":"IF($E104=1,StagingPRDM!BM100*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21638.968000000001},{"$f":"IF($E104=1,StagingPRDM!BN100*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18829.571000000004},{"$f":"IF($E104=1,StagingPRDM!BO100*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27340.067999999999},{"$f":"IF($E104=1,StagingPRDM!BP100*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28932.998},{"$f":"IF($E104=1,StagingPRDM!BQ100*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28906.663000000008},{"$f":"IF($E104=1,StagingPRDM!BR100*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24102.555000000008},{"$f":"IF($E104=1,StagingPRDM!BS100*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25085.679000000004},{"$f":"IF($E104=1,StagingPRDM!BT100*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19342.558000000005},{"$f":"IF($E104=1,StagingPRDM!BU100*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20961.531000000003},{"$f":"IF($E104=1,StagingPRDM!BV100*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20823.935000000005},{"$f":"IF($E104=1,StagingPRDM!BW100*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18768.792000000009},{"$f":"IF($E104=1,StagingPRDM!BX100*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19383.281000000003},{"$f":"IF($E104=1,StagingPRDM!BY100*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20349.986000000004},{"$f":"IF($E104=1,StagingPRDM!BZ100*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18206.743999999995},{"$f":"IF($E104=1,StagingPRDM!CA100*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18611.591999999993},{"$f":"IF($E104=1,StagingPRDM!CB100*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24469.47},{"$f":"IF($E104=1,StagingPRDM!CC100*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23155.922999999999},{"$f":"IF($E104=1,StagingPRDM!CD100*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21037.42},{"$f":"IF($E104=1,StagingPRDM!CE100*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19100.688999999998},{"$f":"IF($E104=1,StagingPRDM!CF100*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19548.088000000003},{"$f":"IF($E104=1,StagingPRDM!CG100*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14744.083999999999},{"$f":"IF($E104=1,StagingPRDM!CH100*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12544.767},{"$f":"IF($E104=1,StagingPRDM!CI100*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15488.961999999996},{"$f":"IF($E104=1,StagingPRDM!CJ100*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15926.346000000001},{"$f":"IF($E104=1,StagingPRDM!CK100*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12168.317999999999},{"$f":"IF($E104=1,StagingPRDM!CL100*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19529.969000000001},{"$f":"IF($E104=1,StagingPRDM!CM100*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18628.93},{"$f":"IF($E104=1,StagingPRDM!CN100*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24480.288999999997},{"$f":"IF($E104=1,StagingPRDM!CO100*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23170.990000000005},{"$f":"IF($E104=1,StagingPRDM!CP100*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20281.900000000005},{"$f":"IF($E104=1,StagingPRDM!CQ100*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19111.042000000001},{"$f":"IF($E104=1,StagingPRDM!CR100*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19565.706999999999},{"$f":"IF($E104=1,StagingPRDM!CS100*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14760.158000000003},{"$f":"IF($E104=1,StagingPRDM!CT100*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12556.837},{"$f":"IF($E104=1,StagingPRDM!CU100*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15504.111000000004},{"$f":"IF($E104=1,StagingPRDM!CV100*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14626.459000000003},{"$f":"IF($E104=1,StagingPRDM!CW100*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B104,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B104,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13495.052000000003},977936.99300000013,{"$f":"+VLOOKUP($B104,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},37180.923375628474,44555.940044509072,51783.628079270282,50488.004877865023,44244.867551143572,42842.886844826549,37706.437571922695,34621.917631269185,32344.276528395883,33216.606735384747,32961.267627223693,32794.83575303691,37210.760244464749,44592.332526831116,51813.682239823138,50518.047397790237,43055.242935296796,42873.131135631455,37743.052196222867,34651.906798317541,32381.094863680377,33246.508597725544,32991.226722650543,32831.457167703229]
[null,10354,"Snohomish County PUD #1",{"$f":"+VLOOKUP($B114,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E113","v":0},{"$f":"IF($E114=1,StagingPRDM!BB110*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":341481.65600000002},{"$f":"IF($E114=1,StagingPRDM!BC110*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":376111.15600000002},{"$f":"IF($E114=1,StagingPRDM!BD110*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":433974.125},{"$f":"IF($E114=1,StagingPRDM!BE110*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":442579.18800000002},{"$f":"IF($E114=1,StagingPRDM!BF110*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":390728.18800000002},{"$f":"IF($E114=1,StagingPRDM!BG110*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":385979.93800000002},{"$f":"IF($E114=1,StagingPRDM!BH110*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335425.21899999998},{"$f":"IF($E114=1,StagingPRDM!BI110*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":300355.21899999998},{"$f":"IF($E114=1,StagingPRDM!BJ110*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290805.46899999998},{"$f":"IF($E114=1,StagingPRDM!BK110*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":298035.68800000002},{"$f":"IF($E114=1,StagingPRDM!BL110*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":307134.21899999998},{"$f":"IF($E114=1,StagingPRDM!BM110*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285777.56300000002},{"$f":"IF($E114=1,StagingPRDM!BN110*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":341045.71899999998},{"$f":"IF($E114=1,StagingPRDM!BO110*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":375102.28100000002},{"$f":"IF($E114=1,StagingPRDM!BP110*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":432867.40600000002},{"$f":"IF($E114=1,StagingPRDM!BQ110*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":441500.06300000002},{"$f":"IF($E114=1,StagingPRDM!BR110*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":383780.21899999998},{"$f":"IF($E114=1,StagingPRDM!BS110*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":385345.68800000002},{"$f":"IF($E114=1,StagingPRDM!BT110*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":334890.46899999998},{"$f":"IF($E114=1,StagingPRDM!BU110*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":300123.125},{"$f":"IF($E114=1,StagingPRDM!BV110*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290636.46899999998},{"$f":"IF($E114=1,StagingPRDM!BW110*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":297885.84399999998},{"$f":"IF($E114=1,StagingPRDM!BX110*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306974.90600000002},{"$f":"IF($E114=1,StagingPRDM!BY110*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285598.93800000002},{"$f":"IF($E114=1,StagingPRDM!BZ110*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196331.359},{"$f":"IF($E114=1,StagingPRDM!CA110*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":242741.06299999999},{"$f":"IF($E114=1,StagingPRDM!CB110*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":281378.71899999998},{"$f":"IF($E114=1,StagingPRDM!CC110*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286401.375},{"$f":"IF($E114=1,StagingPRDM!CD110*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":238282.71900000001},{"$f":"IF($E114=1,StagingPRDM!CE110*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":230408.82800000001},{"$f":"IF($E114=1,StagingPRDM!CF110*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199162.46900000001},{"$f":"IF($E114=1,StagingPRDM!CG110*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192891.266},{"$f":"IF($E114=1,StagingPRDM!CH110*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":168433.359},{"$f":"IF($E114=1,StagingPRDM!CI110*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187291.82800000001},{"$f":"IF($E114=1,StagingPRDM!CJ110*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":175880.484},{"$f":"IF($E114=1,StagingPRDM!CK110*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178960.766},{"$f":"IF($E114=1,StagingPRDM!CL110*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196080.71900000001},{"$f":"IF($E114=1,StagingPRDM!CM110*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":242089.93799999999},{"$f":"IF($E114=1,StagingPRDM!CN110*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":280661.06300000002},{"$f":"IF($E114=1,StagingPRDM!CO110*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285703.03100000002},{"$f":"IF($E114=1,StagingPRDM!CP110*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":234045.56299999999},{"$f":"IF($E114=1,StagingPRDM!CQ110*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":230030.266},{"$f":"IF($E114=1,StagingPRDM!CR110*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":198844.93799999999},{"$f":"IF($E114=1,StagingPRDM!CS110*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192742.234},{"$f":"IF($E114=1,StagingPRDM!CT110*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":168335.5},{"$f":"IF($E114=1,StagingPRDM!CU110*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187197.65599999999},{"$f":"IF($E114=1,StagingPRDM!CV110*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":175789.28099999999},{"$f":"IF($E114=1,StagingPRDM!CW110*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B114,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178848.90599999999},13512672.084999995,{"$f":"+VLOOKUP($B114,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},521706.75554289023,600319.02228139306,693929.67611916072,707149.27636431321,610173.48100447271,597929.34401735477,518578.01964806457,478474.89033392927,445485.68423023273,470793.07619219698,468549.52660757519,450820.48785861814,521040.73994060809,598708.73545298458,692159.93694290891,705425.03846153943,599323.32470230199,596946.86340093659,517751.26249842433,478105.17817864974,445226.81704183377,470556.36790863011,468306.51298401761,450538.70221443125]
[null,10388,"Umatilla Elec Coop",{"$f":"+VLOOKUP($B123,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E122","v":0},{"$f":"IF($E123=1,StagingPRDM!BB119*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":85954.200000000012},{"$f":"IF($E123=1,StagingPRDM!BC119*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89733.099999999977},{"$f":"IF($E123=1,StagingPRDM!BD119*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78220.900000000023},{"$f":"IF($E123=1,StagingPRDM!BE119*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100855.40000000002},{"$f":"IF($E123=1,StagingPRDM!BF119*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95028.900000000023},{"$f":"IF($E123=1,StagingPRDM!BG119*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74036.899999999965},{"$f":"IF($E123=1,StagingPRDM!BH119*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94223.400000000023},{"$f":"IF($E123=1,StagingPRDM!BI119*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109415.59999999998},{"$f":"IF($E123=1,StagingPRDM!BJ119*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94841.099999999977},{"$f":"IF($E123=1,StagingPRDM!BK119*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125972.79999999999},{"$f":"IF($E123=1,StagingPRDM!BL119*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122906.5},{"$f":"IF($E123=1,StagingPRDM!BM119*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80923.5},{"$f":"IF($E123=1,StagingPRDM!BN119*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110895.20000000001},{"$f":"IF($E123=1,StagingPRDM!BO119*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92101.699999999953},{"$f":"IF($E123=1,StagingPRDM!BP119*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75834.800000000047},{"$f":"IF($E123=1,StagingPRDM!BQ119*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109413.20000000001},{"$f":"IF($E123=1,StagingPRDM!BR119*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90928.400000000023},{"$f":"IF($E123=1,StagingPRDM!BS119*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69337.700000000012},{"$f":"IF($E123=1,StagingPRDM!BT119*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96972},{"$f":"IF($E123=1,StagingPRDM!BU119*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114792.29999999999},{"$f":"IF($E123=1,StagingPRDM!BV119*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91013.5},{"$f":"IF($E123=1,StagingPRDM!BW119*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131902.19999999995},{"$f":"IF($E123=1,StagingPRDM!BX119*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99682.800000000047},{"$f":"IF($E123=1,StagingPRDM!BY119*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104728.40000000002},{"$f":"IF($E123=1,StagingPRDM!BZ119*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75664.200000000012},{"$f":"IF($E123=1,StagingPRDM!CA119*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56905},{"$f":"IF($E123=1,StagingPRDM!CB119*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77218.599999999977},{"$f":"IF($E123=1,StagingPRDM!CC119*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48631.5},{"$f":"IF($E123=1,StagingPRDM!CD119*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46036.799999999988},{"$f":"IF($E123=1,StagingPRDM!CE119*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78280.400000000023},{"$f":"IF($E123=1,StagingPRDM!CF119*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58013.900000000023},{"$f":"IF($E123=1,StagingPRDM!CG119*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59727.400000000023},{"$f":"IF($E123=1,StagingPRDM!CH119*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88462.099999999977},{"$f":"IF($E123=1,StagingPRDM!CI119*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71997},{"$f":"IF($E123=1,StagingPRDM!CJ119*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68752},{"$f":"IF($E123=1,StagingPRDM!CK119*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80420.200000000012},{"$f":"IF($E123=1,StagingPRDM!CL119*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50723.200000000012},{"$f":"IF($E123=1,StagingPRDM!CM119*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54536.599999999977},{"$f":"IF($E123=1,StagingPRDM!CN119*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79605},{"$f":"IF($E123=1,StagingPRDM!CO119*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40074},{"$f":"IF($E123=1,StagingPRDM!CP119*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45453},{"$f":"IF($E123=1,StagingPRDM!CQ119*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82980.099999999977},{"$f":"IF($E123=1,StagingPRDM!CR119*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55264.799999999988},{"$f":"IF($E123=1,StagingPRDM!CS119*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54351},{"$f":"IF($E123=1,StagingPRDM!CT119*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92289.600000000035},{"$f":"IF($E123=1,StagingPRDM!CU119*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66067.399999999965},{"$f":"IF($E123=1,StagingPRDM!CV119*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91975.5},{"$f":"IF($E123=1,StagingPRDM!CW119*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B123,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B123,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56615.800000000047},3919759.5999999996,{"$f":"+VLOOKUP($B123,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},156778.3016557029,142246.62709208307,150784.44546048981,145010.11210218573,136841.10762062293,147755.74814985291,147678.14396535137,164077.55723946376,177813.69190671129,192041.06106185413,185918.7699412909,156511.82828717044,156778.3016557029,142246.82110254429,150784.73647618174,145010.40311787758,132297.09160236135,147756.23317600606,147677.65893919815,164077.84825515564,177813.59490148074,192040.86705139279,185918.57593082968,156512.31331332366]
[null,10426,"U.S. DOE Richland Operations Office",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E127","v":0},{"$f":"IF($E128=1,StagingPRDM!BB124*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12219.563},{"$f":"IF($E128=1,StagingPRDM!BC124*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13042.308999999999},{"$f":"IF($E128=1,StagingPRDM!BD124*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15033.665999999999},{"$f":"IF($E128=1,StagingPRDM!BE124*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.192999999999},{"$f":"IF($E128=1,StagingPRDM!BF124*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13691.954},{"$f":"IF($E128=1,StagingPRDM!BG124*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13177.567999999999},{"$f":"IF($E128=1,StagingPRDM!BH124*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11861.858},{"$f":"IF($E128=1,StagingPRDM!BI124*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11517.813},{"$f":"IF($E128=1,StagingPRDM!BJ124*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12320.919},{"$f":"IF($E128=1,StagingPRDM!BK124*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12858.735000000001},{"$f":"IF($E128=1,StagingPRDM!BL124*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13537.304},{"$f":"IF($E128=1,StagingPRDM!BM124*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11466.591},{"$f":"IF($E128=1,StagingPRDM!BN124*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14454.38},{"$f":"IF($E128=1,StagingPRDM!BO124*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15176.626},{"$f":"IF($E128=1,StagingPRDM!BP124*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17119.648000000001},{"$f":"IF($E128=1,StagingPRDM!BQ124*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17867.103999999999},{"$f":"IF($E128=1,StagingPRDM!BR124*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15607.242},{"$f":"IF($E128=1,StagingPRDM!BS124*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15317.887000000001},{"$f":"IF($E128=1,StagingPRDM!BT124*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14029.585999999999},{"$f":"IF($E128=1,StagingPRDM!BU124*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13699.24},{"$f":"IF($E128=1,StagingPRDM!BV124*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14622.605},{"$f":"IF($E128=1,StagingPRDM!BW124*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15139.804},{"$f":"IF($E128=1,StagingPRDM!BX124*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15903.366},{"$f":"IF($E128=1,StagingPRDM!BY124*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13639.463},{"$f":"IF($E128=1,StagingPRDM!BZ124*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9148.6450000000004},{"$f":"IF($E128=1,StagingPRDM!CA124*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10838.549000000001},{"$f":"IF($E128=1,StagingPRDM!CB124*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13131.289000000001},{"$f":"IF($E128=1,StagingPRDM!CC124*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12614.953},{"$f":"IF($E128=1,StagingPRDM!CD124*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10984.308000000001},{"$f":"IF($E128=1,StagingPRDM!CE124*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10883.314},{"$f":"IF($E128=1,StagingPRDM!CF124*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9522.8130000000001},{"$f":"IF($E128=1,StagingPRDM!CG124*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9116.2109999999993},{"$f":"IF($E128=1,StagingPRDM!CH124*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8598.5849999999991},{"$f":"IF($E128=1,StagingPRDM!CI124*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9171.2649999999994},{"$f":"IF($E128=1,StagingPRDM!CJ124*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8822.1219999999994},{"$f":"IF($E128=1,StagingPRDM!CK124*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9156.5480000000007},{"$f":"IF($E128=1,StagingPRDM!CL124*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.826999999999},{"$f":"IF($E128=1,StagingPRDM!CM124*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12612.231},{"$f":"IF($E128=1,StagingPRDM!CN124*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14953.307000000001},{"$f":"IF($E128=1,StagingPRDM!CO124*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14356.043},{"$f":"IF($E128=1,StagingPRDM!CP124*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12520.838},{"$f":"IF($E128=1,StagingPRDM!CQ124*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12650.995999999999},{"$f":"IF($E128=1,StagingPRDM!CR124*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11263.085999999999},{"$f":"IF($E128=1,StagingPRDM!CS124*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10842.782999999999},{"$f":"IF($E128=1,StagingPRDM!CT124*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10204.897999999999},{"$f":"IF($E128=1,StagingPRDM!CU124*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10798.196},{"$f":"IF($E128=1,StagingPRDM!CV124*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10364.06},{"$f":"IF($E128=1,StagingPRDM!CW124*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B128,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B128,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10891.675999999999},603273.96700000018,{"$f":"+VLOOKUP($B128,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},20728.279451261758,23165.681378611625,27321.479553746954,27467.172679677984,23937.264863228185,23340.314074995615,20744.249422379886,20016.08256883506,20293.013101229088,21370.252307132938,21689.812758178312,20005.523549481313,24519.242894113468,26956.644821463338,31112.443966650975,31258.138062634305,27285.708874953241,27131.279457951943,24535.214805336207,23807.046011686776,24083.976544080793,25161.216720036959,25480.777171082329,23796.48796238533]
[null,10451,"Whatcom County PUD #1",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E134","v":0},{"$f":"IF($E135=1,StagingPRDM!BB131*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11102.504000000001},{"$f":"IF($E135=1,StagingPRDM!BC131*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E135=1,StagingPRDM!BD131*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E135=1,StagingPRDM!BE131*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E135=1,StagingPRDM!BF131*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.51},{"$f":"IF($E135=1,StagingPRDM!BG131*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E135=1,StagingPRDM!BH131*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E135=1,StagingPRDM!BI131*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E135=1,StagingPRDM!BJ131*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E135=1,StagingPRDM!BK131*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8483.3490000000002},{"$f":"IF($E135=1,StagingPRDM!BL131*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11958.625},{"$f":"IF($E135=1,StagingPRDM!BM131*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10200.393},{"$f":"IF($E135=1,StagingPRDM!BN131*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11540.959000000001},{"$f":"IF($E135=1,StagingPRDM!BO131*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E135=1,StagingPRDM!BP131*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E135=1,StagingPRDM!BQ131*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E135=1,StagingPRDM!BR131*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10413.876},{"$f":"IF($E135=1,StagingPRDM!BS131*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E135=1,StagingPRDM!BT131*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E135=1,StagingPRDM!BU131*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E135=1,StagingPRDM!BV131*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E135=1,StagingPRDM!BW131*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11267.305},{"$f":"IF($E135=1,StagingPRDM!BX131*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11505.478999999999},{"$f":"IF($E135=1,StagingPRDM!BY131*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10637.36},{"$f":"IF($E135=1,StagingPRDM!BZ131*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8710.5470000000005},{"$f":"IF($E135=1,StagingPRDM!CA131*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CB131*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E135=1,StagingPRDM!CC131*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E135=1,StagingPRDM!CD131*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7957.7650000000003},{"$f":"IF($E135=1,StagingPRDM!CE131*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CF131*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E135=1,StagingPRDM!CG131*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E135=1,StagingPRDM!CH131*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E135=1,StagingPRDM!CI131*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6606.1790000000001},{"$f":"IF($E135=1,StagingPRDM!CJ131*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8518.2270000000008},{"$f":"IF($E135=1,StagingPRDM!CK131*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.3770000000004},{"$f":"IF($E135=1,StagingPRDM!CL131*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8272.0920000000006},{"$f":"IF($E135=1,StagingPRDM!CM131*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CN131*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E135=1,StagingPRDM!CO131*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E135=1,StagingPRDM!CP131*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7748.1779999999999},{"$f":"IF($E135=1,StagingPRDM!CQ131*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E135=1,StagingPRDM!CR131*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E135=1,StagingPRDM!CS131*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E135=1,StagingPRDM!CT131*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E135=1,StagingPRDM!CU131*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8774.1080000000002},{"$f":"IF($E135=1,StagingPRDM!CV131*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8971.3719999999994},{"$f":"IF($E135=1,StagingPRDM!CW131*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B135,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B135,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8471.4089999999997},465334.68800000002,{"$f":"+VLOOKUP($B135,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},19219.695816799482,18854.191748424539,19078.218538191501,19553.025190280056,18239.190226876897,19486.328273910141,18694.698658384506,19092.585982899669,18352.53501855073,14637.631436929056,19863.617507753959,18536.506408487185,19219.695816799482,18854.191748424539,19078.218538191501,19553.025190280056,17618.142369304267,19486.328273910141,18694.698658384506,19092.585982899669,18352.53501855073,19441.218901563963,19863.616537701651,18536.50543843488]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BB123/(8784+8760)","v":223.42450980392155}]

{"sheet":"Energy Rates","index":31,"n_rows":110,"n_cols":32,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,null,null,"Energy Rates",{"$f":"+MONTH(E3)","v":10},{"$f":"+MONTH(F3)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,null,null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F3,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+Init!B3","v":2024},{"$f":"+AC3+1","v":2025},"Total"]
[null,null,null,"Aggregate Energy"]
[null,null,null,"HLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2746594.7909936872},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3080376.6402559611},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3649324.6378454212},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3813512.427651599},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3375587.0065083471},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3261001.601704536},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2795341.7428218261},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2586826.3695245986},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2508152.541175812},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2930862.4847091762},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2988715.6813708027},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2573886.6627949458},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2834831.0149212857},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3105708.5054409085},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3674492.7750040223},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3824096.0478209686},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3298670.5837328052},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3266836.0886029126},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2816077.4056084948},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2589571.452525211},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2509903.1412960808},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2944195.2281192909},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2936787.2084669909},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2634912.7678888282},{"$f":"+SUM(E5:P5)","v":36310182.587356716},{"$f":"+SUM(Q5:AB5)","v":36436082.219427794},{"$f":"+SUM(AC5:AD5)","v":72746264.806784511}]
[null,null,null,"LLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1679813.1488128579},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2028264.1128174094},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2518449.2066835072},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2524300.7497643256},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2134221.9798958334},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2118370.5227863397},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1697852.9647301924},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1632553.2773608125},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1518693.3719248499},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1811865.8832617505},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1705148.1349461365},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1705522.7501095487},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1647266.8051926831},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2042266.3717753557},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2540787.5999616203},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2517246.1931719384},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2102141.4641347444},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2122850.7381960419},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1699201.5449137045},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1622773.16242702},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1522775.3054186318},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1807728.3742391141},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1761481.5569076748},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1649581.6214800491},23075056.103093565,23036100.73781858,46111156.840912148]
[null,null,null,"Total",{"$f":"+SUM(E5,E6)","v":4426407.9398065452},5108640.7530733701,6167773.8445289284,6337813.1774159241,5509808.9864041805,5379372.1244908758,4493194.7075520186,4219379.6468854109,4026845.9131006617,4742728.3679709267,4693863.816316939,4279409.4129044944,4482097.820113969,5147974.8772162646,6215280.3749656426,6341342.2409929074,5400812.0478675496,5389686.826798955,4515278.9505221993,4212344.6149522308,4032678.4467147123,4751923.6023584045,4698268.7653746661,4284494.3893688768,59385238.690450273,59472182.957246371,118857421.64769664]
[]
[null,null,null,"Load Shaping Rates"]
[null,null,"LS_HLH","HLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7}]
[null,null,"LS_LLH","LLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18}]
[null,null,null,"Average",{"$f":"(E10*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+E11*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(E$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.185268817204303},{"$f":"(F10*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+F11*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(F$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(G10*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+G11*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(G$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(H10*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+H11*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(H$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(I10*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+I11*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(I$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.785862068965514},{"$f":"(J10*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+J11*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(J$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(K10*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+K11*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(K$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(L10*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+L11*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(L$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(M10*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+M11*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(M$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(N10*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+N11*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(N$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(O10*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+O11*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(O$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":62.046774193548394},{"$f":"(P10*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+P11*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(P$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":51.923999999999999},{"$f":"(Q10*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Q11*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Q$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.503548387096771},{"$f":"(R10*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+R11*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(R$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(S10*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+S11*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(S$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(T10*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+T11*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(T$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(U10*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+U11*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(U$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.758571428571429},{"$f":"(V10*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+V11*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(V$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(W10*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+W11*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(W$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(X10*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+X11*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(X$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(Y10*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Y11*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Y$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(Z10*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Z11*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Z$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(AA10*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AA11*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AA$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":61.560967741935485},{"$f":"(AB10*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AB11*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AB$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.246666666666663}]
[]
[null,null,null,"Energy Revenues at Market"]
[null,null,null,"HLH",{"$f":"+E5*E10","v":131040037.47830883},{"$f":"+F5*F10","v":124139178.60231522},224907877.43041331,190217999.89126176,169859538.16750002,114363326.17177808,57080878.388421692,47106108.189042941,44820685.91081176,162955954.14983019,213752945.53163978,151087147.10606334,135249787.72189453,125160052.7692686,226458989.7234979,190745910.86530992,165989103.77343476,114567941.62730415,57504300.622525468,47156096.150484093,44851969.134960964,163697254.68343258,210039021.14955917,154669379.47507423,{"$f":"+SUM(E15:P15)","v":1631331677.0173869},{"$f":"+SUM(Q15:AB15)","v":1636089807.6967466},{"$f":"+SUM(E15:AB15)","v":3267421484.7141333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Alternative 2",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":24933450.628164873},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":25442063.659976464},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":39658464.214864857},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":34702693.8702242},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":36515052.187848717},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":22794112.194750533},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13562946.591009615},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":9204164.6289059464},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":8688042.5643571597},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":28922393.761547644},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":40194781.770480044},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":24994026.719459269},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":27150946.774773426},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":25925137.877765849},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":40856268.847813852},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":35006306.693789557},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":35669523.231934175},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":23249389.729903828},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13752957.53336538},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":9340757.0508214291},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":8786131.3484201431},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":29193463.98770633},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":39009585.57385911},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":27177448.402966619},309612192.79158938,315117917.05311966,624730109.84470904]
[]
[null,null,{"$f":"+D36&\"_\"&\"Demand\"","v":"Alternative 2_Demand"},"Alternative 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE26","v":3748571823.4315953},9.6548511825237071]
[null,null,{"$f":"+D45&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 4_Demand_PLVS"},"Alternative 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE38-AE$30","v":1837599756.2630317},25.732703458613329]
[null,null,null,"Status Quo"]
[]
[null,null,null,"Alternative 3"]
[null,null,{"$f":"+$C$38&\"_\"&D66","v":"Alternative 4_Demand_LLH"},"LLH",8.3957650591735487,6.8757650591735526,28.17576505917355,12.215765059173549,17.49576505917355,11.325765059173555,-2.8442349408264462,-8.1742349408264481,-14.184234940826448,12.405765059173554,24.415765059173552,19.665765059173552,8.3957650591735487,6.8757650591735526,28.17576505917355,12.215765059173549,17.49576505917355,11.325765059173555,-2.8442349408264462,-8.1742349408264481,-14.184234940826448,12.405765059173554,24.415765059173552,19.665765059173552,{"$f":"+SUMPRODUCT(E66:P66,$E$5:$P$5)/SUM($E$5:$P$5)","v":10.600763905804923},{"$f":"+SUMPRODUCT(Q66:AB66,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":10.576901536405584},{"$f":"+SUMPRODUCT(E66:AB66,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":10.806957764956621}]
[null,null,{"$f":"+$C$35&\"_PLVS_\"&D75","v":"Alternative 1_Demand_PLVS_LLH"},"LLH",20.79126942486786,19.271269424867864,40.571269424867864,24.61126942486786,29.891269424867861,23.721269424867867,9.5512694248678649,4.2212694248678631,-1.7887305751321367,24.801269424867865,36.811269424867859,32.061269424867859,20.79126942486786,19.271269424867864,40.571269424867864,24.61126942486786,29.891269424867861,23.721269424867867,9.5512694248678649,4.2212694248678631,-1.7887305751321367,24.801269424867865,36.811269424867859,32.061269424867859,{"$f":"+SUMPRODUCT(E75:P75,$E$5:$P$5)/SUM($E$5:$P$5)","v":22.996268271499233},{"$f":"+SUMPRODUCT(Q75:AB75,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":22.97240590209989},{"$f":"+SUMPRODUCT(E75:AB75,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":23.202462130650929}]
[null,null,{"$f":"+$C$36&\"_PLVS_\"&D78","v":"Alternative 2_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":36.836680299689405},29.426680299689401,50.756680299689407,39.006680299689407,39.446680299689405,24.196680299689405,9.5466802996894078,7.3366802996894069,6.9966802996894071,44.726680299689406,{"$f":"INDEX(O$10:O$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":60.6466802996894},47.826680299689407,36.836680299689405,29.426680299689401,50.756680299689407,39.006680299689407,39.446680299689405,24.196680299689405,9.5466802996894078,7.3366802996894069,6.9966802996894071,44.726680299689406,60.6466802996894,47.826680299689407,{"$f":"+SUMPRODUCT(E78:P78,$E$5:$P$5)/SUM($E$5:$P$5)","v":34.054344133178915},{"$f":"+SUMPRODUCT(Q78:AB78,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":34.02969149183069},{"$f":"+SUMPRODUCT(E78:AB78,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":34.041996479736142}]
[null,null,null,"Alternative 4"]
[null,null,null,"Alternative 3",101197719.32263313,89561290.356756896,238991507.15134102,161052053.46630618,153558173.44682381,86834148.0556245,7463996.0902664755,-7361545.4688157132,-16932138.311176769,138641864.22774172,206917387.55924585,144139125.83114254,103265388.27873562,90265254.512529984,240806023.59569353,161252982.58278897,150436174.38573369,87000970.718700647,7491936.399174761,-7336072.7454748331,-16970855.113780659,139053572.88461033,205875145.22410131,145152089.13032848,null,null,2610356191.5810313,{"$f":"+SUM('Energy Revenues PLVS'!CC3:CZ3)-AE94","v":0}]
[null,null,null,"Total (Before Discounts)"]
[null,null,null,"Alternative 3",{"$f":"+E27+E$30+IF($D101=\"Alternative 4\",E$31,0)+E94","v":153712527.97478679},168986032.12653166,306780995.32860363,260953811.86164999,240371014.37819004,167284622.94359189,75356331.585938498,50806463.024209283,48757466.835497625,209349520.48495883,276803252.60881972,205320559.38170111,168999039.8221274,169241890.57890448,334263912.37929398,257872739.42446503,238282360.15889448,168244174.69632438,75971508.579679221,51587449.527458645,49555254.924723819,210528845.48108041,276825388.43973988,207446770.72913361,null,null,4373301933.2763042,0]
[null,null,null,"Alternative 2",{"$f":"+SUM($E100:E100)","v":168699969.36435631},{"$f":"+SUM($E100:F100)","v":332485619.34297347},{"$f":"+SUM($E100:G100)","v":669946000.40031648},{"$f":"+SUM($E100:H100)","v":925999697.5587821},{"$f":"+SUM($E100:I100)","v":1168511058.920089},{"$f":"+SUM($E100:J100)","v":1329359843.0448008},{"$f":"+SUM($E100:K100)","v":1393542181.8739703},{"$f":"+SUM($E100:L100)","v":1436108199.9789584},{"$f":"+SUM($E100:M100)","v":1466942435.0569599},{"$f":"+SUM($E100:N100)","v":1680005096.8794272},{"$f":"+SUM($E100:O100)","v":1972126412.4110866},{"$f":"+SUM($E100:P100)","v":2182218499.4020782},{"$f":"+SUM($E100:Q100)","v":2355743840.0313187},{"$f":"+SUM($E100:R100)","v":2521113209.2261147},{"$f":"+SUM($E100:S100)","v":2862059821.2277069},{"$f":"+SUM($E100:T100)","v":3118682197.2941198},{"$f":"+SUM($E100:U100)","v":3356204684.2091136},{"$f":"+SUM($E100:V100)","v":3517802968.5294485},{"$f":"+SUM($E100:W100)","v":3582438894.9758964},{"$f":"+SUM($E100:X100)","v":3625131871.104939},{"$f":"+SUM($E100:Y100)","v":3656109401.9493685},{"$f":"+SUM($E100:Z100)","v":3869971080.2772799},{"$f":"+SUM($E100:AA100)","v":4159936549.4541683},{"$f":"+SUM($E100:AB100)","v":4373301933.2763052}]
[null,null,null,"Alternative 3",{"$f":"+SUM($E101:E101)","v":153712527.97478679},{"$f":"+SUM($E101:F101)","v":322698560.10131848},{"$f":"+SUM($E101:G101)","v":629479555.4299221},{"$f":"+SUM($E101:H101)","v":890433367.29157209},{"$f":"+SUM($E101:I101)","v":1130804381.6697621},{"$f":"+SUM($E101:J101)","v":1298089004.613354},{"$f":"+SUM($E101:K101)","v":1373445336.1992924},{"$f":"+SUM($E101:L101)","v":1424251799.2235017},{"$f":"+SUM($E101:M101)","v":1473009266.0589993},{"$f":"+SUM($E101:N101)","v":1682358786.5439582},{"$f":"+SUM($E101:O101)","v":1959162039.1527779},{"$f":"+SUM($E101:P101)","v":2164482598.5344791},{"$f":"+SUM($E101:Q101)","v":2333481638.3566065},{"$f":"+SUM($E101:R101)","v":2502723528.9355111},{"$f":"+SUM($E101:S101)","v":2836987441.314805},{"$f":"+SUM($E101:T101)","v":3094860180.7392702},{"$f":"+SUM($E101:U101)","v":3333142540.8981647},{"$f":"+SUM($E101:V101)","v":3501386715.5944891},{"$f":"+SUM($E101:W101)","v":3577358224.1741681},{"$f":"+SUM($E101:X101)","v":3628945673.7016268},{"$f":"+SUM($E101:Y101)","v":3678500928.6263504},{"$f":"+SUM($E101:Z101)","v":3889029774.1074309},{"$f":"+SUM($E101:AA101)","v":4165855162.5471706},{"$f":"+SUM($E101:AB101)","v":4373301933.2763042}]
[null,null,null,"Alternative 4",{"$f":"+SUM($E102:E102)","v":169955965.23122579},{"$f":"+SUM($E102:F102)","v":332764398.23583966},{"$f":"+SUM($E102:G102)","v":673880440.81098831},{"$f":"+SUM($E102:H102)","v":929071033.45735681},{"$f":"+SUM($E102:I102)","v":1170175789.9443803},{"$f":"+SUM($E102:J102)","v":1328888480.6748829},{"$f":"+SUM($E102:K102)","v":1389560669.6182995},{"$f":"+SUM($E102:L102)","v":1428928108.4968736},{"$f":"+SUM($E102:M102)","v":1457376120.3344984},{"$f":"+SUM($E102:N102)","v":1672192733.2875128},{"$f":"+SUM($E102:O102)","v":1967937816.650413},{"$f":"+SUM($E102:P102)","v":2182268180.3845224},{"$f":"+SUM($E102:Q102)","v":2355586289.9982963},{"$f":"+SUM($E102:R102)","v":2520006233.7485304},{"$f":"+SUM($E102:S102)","v":2864344010.3470469},{"$f":"+SUM($E102:T102)","v":3120322113.0193877},{"$f":"+SUM($E102:U102)","v":3357112486.5849524},{"$f":"+SUM($E102:V102)","v":3516538085.8719091},{"$f":"+SUM($E102:W102)","v":3577724883.9276056},{"$f":"+SUM($E102:X102)","v":3617309858.882925},{"$f":"+SUM($E102:Y102)","v":3645879452.5317669},{"$f":"+SUM($E102:Z102)","v":3861549309.6339445},{"$f":"+SUM($E102:AA102)","v":4157236254.6634173},{"$f":"+SUM($E102:AB102)","v":4373301933.2763042}]

{"sheet":"Energy Revenues","index":32,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":156476069.55943897},{"$f":"+SUM(G5:G139)","v":153359574.79475918},316016572.93734294,240200622.98833561,222366370.75492436,154013409.52349406,63576400.121666826,45331371.468427993,33356357.860226166,197870521.72337016,265535809.43329883,197581713.03731781,159239210.95055953,154554755.64817896,318424365.6146428,240445624.1413475,217883184.24227011,154309045.37652639,63880135.281438716,45268988.538964659,33390479.539811384,198397063.30885553,264548577.46324041,198658179.09399173,null,138073681.68913493,132120866.13832036,290374614.91476214,213851741.925776,199459841.70520258,131649159.84751184,44896352.347131215,27789684.870638769,16615112.725448528,178153060.4821656,246021498.11520889,179790458.15457404,140605297.4748877,133152518.95301004,292584903.51847523,214082071.31837952,195429800.03751153,131901913.26512009,45108274.278098643,27756549.445715208,16624986.177737061,178641373.71815008,245015952.9706279,180845783.88471657,null,143586378.27376643,138483222.88775456,298056027.53417844,221744923.37951705,206321817.73505989,138348688.39106467,50492225.89860712,33044546.167870555,21630190.416854773,184059705.96796116,251867287.15698132,185120081.17521903,146187350.84207156,139563862.84840325,300325481.2875222,{"$f":"+SUM(BS5:BS139)","v":221979647.90627742},202156030.09479305,138614287.85109791,50731651.785931818,33002649.237672672,21647327.769934017,184559471.04884839,250867227.98385999,186181739.79034859,null,106591158.04416926,95786008.283059895,246506745.40572888,168774479.29460242,160271702.2357766,93388743.63477695,12938812.385705255,-2220364.2044950961,-12025553.340084834,144420729.43252891,212636712.84620702,149353451.47548747,108726683.3661858,96537899.830775857,248379147.06180787,168979708.46395105,157016893.83654445,93568134.437885866,12993661.649411874,-2203463.4460864216,-12057163.384101054,144843642.19301257,211599837.80281168,150372610.65840903,null,77812684.025382757,62571969.454532571,206406709.04390079,127568925.1878657,124449451.57113516,58414533.614538476,-16273878.561683198,-29652835.227171689,-38206258.341460958,113585685.08689237,182119363.40111661,121530694.44997819,79586139.290745839,63068128.569745362,207970245.03046006,127751210.00462823,121903291.26906422,58526862.954623342,-16362610.915664032,-29590195.918122534,-38275788.843636066,113948814.65126844,181053849.3995105,122516793.44842146]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17195.590999247339},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16644.859332259643},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35907.817270360072},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27733.531088615793},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23887.066180002392},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16954.261076100171},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7329.4083121753083},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4089.0245902823776},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2884.5746781968869},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14035.215234575498},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19239.734772770978},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15985.609100857522},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17631.104780616261},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16829.956970036023},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36178.843651690782},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27900.152812088301},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25029.45350317709},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17030.270169590596},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7354.4572263949885},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4098.4581809656511},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2884.5746781968869},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14035.215234575498},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19044.127962770981},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16119.149540857525},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15135.939942336187},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14321.383262439114},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32977.513321762832},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24668.759905780054},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21414.842176289356},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14494.970771549761},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5182.2895289117023},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2497.8594727922527},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375.5599610453946},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12624.756053376821},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17820.777847731602},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14527.160948448884},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15541.890388846405},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14480.642603752713},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33226.422287617759},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24816.968465128077},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22436.918242611842},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14559.954416573682},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5200.0006163804883},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2503.6220713956168},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375.5599610453946},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12624.756053376821},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17625.171037731605},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14660.701388448886},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15752.937661707652},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15017.413510515878},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33855.327477361177},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25586.855630713628},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22155.431980056364},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15231.686102085197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5825.4894476785375},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2974.5155769127014},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1827.6067462793701},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13047.279128412278},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18245.846542595194},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14964.059801212406},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16167.744224948727},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15184.413080416494},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34110.862029070151},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25740.580114826233},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23213.548991685311},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15299.972576749144},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5845.3986853413826},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2981.3778733185336},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1827.6067462793701},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13047.279128412278},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18050.239732595197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15097.600241212407},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11612.320423142124},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10346.415947209516},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27964.394154900925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19425.596251690597},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17185.399171333236},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10287.654541258646},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1509.0315615732986},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224.2814682354967},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1206.0393318369038},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10211.764063679546},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15393.248047871915},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12032.070160950854},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11967.694368642104},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10461.471526214209},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28175.464984716687},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19542.303851542856},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18001.648579979548},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10333.776017715678},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1514.1892072922501},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224.79914672284275},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1206.0393318369038},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10211.764063679546},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15197.641237871918},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12165.610600950855},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8391.3463383205835},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6712.8605532106767},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23381.854288542825},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14632.770533616736},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13319.225131262847},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6441.7067961637604},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1848.728450599463},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2712.6163689025061},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3565.903776471775},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8006.0251570354567},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13174.219990816404},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9751.2839631134957},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8700.4878236563673},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6787.5090530534399},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23558.336918657631},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14720.682807063817},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13947.326436310272},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6470.5861851006894},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1855.0460252700216},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2718.8749083552561},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3565.903776471775},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8006.0251570354567},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12978.613180816406},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9884.8244031134964}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9597.3693566819584},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4584.9703241656907},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8230.7292900998182},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6325.0450237968525},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5813.008937267623},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4782.2870115616633},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3697.5172838672106},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5392.2766631455961},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5539.8994586018471},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40506.422533106655},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51226.040448519278},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26184.264049934689},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9597.3693566819584},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4584.9703241656907},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8230.7292900998182},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6325.0450237968525},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5612.51055573125},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4782.2870115616633},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3697.5172838672106},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5392.2766631455961},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5539.8994586018471},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40506.422533106655},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51226.040448519278},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26184.264049934689},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8433.577561763228},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3945.1908222571965},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7559.6153971309859},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5635.2851518037924},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5208.5258371240579},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4087.4384710456015},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2612.1882675715069},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3269.3332127751646},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2518.0992544047776},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36297.906581183808},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47314.089104782463},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23732.847877886372},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8433.577561763228},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3945.1908222571965},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7559.6153971309859},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5635.2851518037924},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5028.8768613416451},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4087.4384710456015},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2612.1882675715069},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3269.3332127751646},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2518.0992544047776},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36297.906581183808},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47314.089104782463},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23732.847877886372},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8782.2079187737727},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4136.845856372609},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7760.6570930099278},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5841.9125154563098},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5389.6073329122355},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4295.5902176089003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2937.3139851415444},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3905.2910673049118},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3423.3224125361912},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37558.627291889527},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48485.969676143672},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24467.204400224895},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8782.2079187737727},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4136.845856372609},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7760.6570930099278},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5841.9125154563098},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5203.7126215925928},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4295.5902176089003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2937.3139851415444},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3905.2910673049118},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3423.3224125361912},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37558.627291889527},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48485.969676143672},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24467.204400224895},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6442.5803629447937},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2850.6658378718093},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6411.4840158795932},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4455.254514887808},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4174.3853969064276},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2898.7022178679758},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":755.42399008146629},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-362.56596488885714},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2651.5503068086014},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29098.041873385089},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40621.582591761464},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19539.002593019726},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6442.5803629447937},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2850.6658378718093},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6411.4840158795932},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4455.254514887808},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4030.4052655293499},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2898.7022178679758},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":755.42399008146629},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-362.56596488885714},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2651.5503068086014},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29098.041873385089},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40621.582591761464},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19539.002593019726},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4622.5909045445705},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1850.1501491911588},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5361.9662104421495},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3376.5772967325433},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3229.0677938387753},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1812.0671131649719},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-941.8618794172113},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3682.5195144185582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7377.1760940348813},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22516.577129045974},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34503.898794314882},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15705.368767141685},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4622.5909045445705},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1850.1501491911588},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5361.9662104421495},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3376.5772967325433},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3117.6928920670198},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1812.0671131649719},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-941.8618794172113},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3682.5195144185582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7377.1760940348813},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22516.577129045974},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34503.898794314882},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15705.368767141685}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4135577.5240729023},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3459025.212561042},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7960337.0991849424},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5715722.6175004635},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4655744.9561026152},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3438889.0460808193},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1658707.6500959704},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1641894.8494349825},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1529248.7853353932},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9110068.8013814855},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10636226.062272537},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5671827.4352117097},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4126091.5539979935},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3449377.791294123},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7918231.4671935728},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5690060.9595811591},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4634202.9042894766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3429354.9106658353},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1654932.9384498752},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1638837.1597964815},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1527175.5057082698},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9098671.5984673724},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10618402.90273102},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5653956.1043292517},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3650050.3530000914},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2977426.78876402},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7313381.6725012818},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5084061.3919331264},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4174647.0469233659},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2939517.2251889952},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1171352.3873284978},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1004452.027527052},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754101.76228590403},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8194035.8664093874},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9850325.0945037398},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5162463.5979340822},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3641591.5414758134},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2969144.8559859688},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7274718.4249879075},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5061254.8803238906},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4155350.8772998895},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2931364.3473149277},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1168677.1648334935},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002597.0471884074},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":753207.54461667733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8183829.4160870649},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9834017.3562465254},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5146138.2868656088},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3795496.9111632328},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3121696.4348958661},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7507186.3567750566},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5273284.4810980028},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4318766.7567945812},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3089111.144787543},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1317346.5763161047},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1195407.075969449},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":986308.05946148711},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8468446.5389601775},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10085752.888516759},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5315050.7679190375},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3786730.3997103451},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3113005.4506522124},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7467491.8941123988},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5249622.6698709633},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4298797.8012715951},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3080544.491604425},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1314341.986234091},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1193191.806982595},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985060.6370411067},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8457883.3817913216},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10068991.184296152},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5298262.3246631324},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2819417.8964242036},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2153515.572924762},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6206580.2257893253},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4003425.0305171125},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3351592.1038352149},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2085199.5535010686},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337592.45944791019},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-86075.400460387784},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-572007.90638705192},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6626900.7349211657},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8505817.7417210713},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4291051.7374732643},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2812716.33203466},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2147569.6969639394},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6173806.1569785941},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3985503.0595365218},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3336138.1551038409},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2079409.709897236},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336798.22617237899},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-85872.804128134332},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-570885.00289624347},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6618731.4059165008},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8492102.5630138125},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4277371.3334512226},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2060128.8749879375},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1400370.5015127836},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5194842.5062419008},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3015605.064065984},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2599229.7594815446},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1304259.6518679676},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-424555.41322600748},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1082936.8848518799},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1784217.3555513679},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5194367.6199123459},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7276790.7946926057},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3494485.8754495471},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2055033.6269020627},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1396560.0372863931},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5167451.7916437238},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3002148.0980881811},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2587288.0213773986},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1300629.8803447075},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-423630.2163823818},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1080853.4381331434},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1781250.5824409747},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5188060.4428613931},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7265445.4993051216},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3483223.2060912261}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1429252.3721538952},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1086091.2549951628},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2268671.2301987223},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629261.5936592743},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310552.7863793476},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982894.01106800395},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478819.70781049051},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482861.85360979085},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428864.63078242983},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2474829.9895698372},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3111552.7540257573},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2062910.2464436097},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1427527.7302193311},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1085212.3816156359},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2257361.580649307},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1615990.3849666561},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1308564.905822814},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978773.5817731506},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477503.85088944843},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481882.54563693411},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428260.80716205685},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2470269.4380489271},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3106413.5093076285},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2057093.8729652197},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1259916.7122973334},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934122.04426087544},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2083758.0875391632},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1448464.2983067213},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1174563.5039467206},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":840225.64332849276},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338443.23230520415},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295045.81679867016},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211379.19945354317},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2224718.0694314814},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2881314.6745354775},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1875944.9360632026},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1258270.8657341059},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933368.58743635938},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2073373.6194568807},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1436668.1757170258},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1172791.2557188491},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836702.75010347087},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337512.10200599086},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294450.15452132199},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211113.48958614294},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2220626.5401557432},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2876696.3739425726},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1870562.3840486249},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310643.6136281095},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":979646.57916843169},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2139151.4450304369},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1502624.6952956887},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1215301.0244302752},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882963.97865299194},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380494.99876804248},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351308.77745164419},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276530.04851420072},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2299642.6464830982},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2950285.7604295174},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1931953.0495342729},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1308974.1627925718},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978855.55203405488},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2128489.8257028931},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1490386.6897189086},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1213464.1804765593},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879262.08501375373},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379448.61814647319},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350598.18865876744},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276163.05187117297},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2295410.6149341059},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2945511.403626943},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1926440.5401403182},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970219.85594681243},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674135.44339319726},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1767411.5119168407},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1139159.0512921386},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":941915.11995326192},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596150.78237005055},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98289.305519230256},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26266.985729065826},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160691.54932662897},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1796830.4227228691},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2487426.8903734526},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1556087.5432985413},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":968708.81129944045},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673596.54729234544},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1758609.8301349119},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129886.4834411496},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940511.7722144773},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593650.14471206558},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98016.359639013943},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26206.312819629482},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160378.81935797789},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1793541.2895289715},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2483699.8130204706},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551447.1664075633},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705405.20678380621},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436479.22108143975},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1478236.10113509},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856420.18589921296},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":729249.02146089799},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373039.6327067134},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-121237.68095934272},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-319982.07171540236},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-500804.95629719464},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1405694.2589695971},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2127370.3240493322},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1263702.861206304},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704017.38584863977},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436136.4569768997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1470881.2593503515},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":849454.42341433256},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728182.88916457386},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371473.44857628853},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-120908.97420791863},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-319321.43657506286},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-499963.46897792706},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1403138.6036586817},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2124457.9223285923},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1259740.9136481446}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1258606.0033613718},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700863.25629963679},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1464041.8780699372},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065875.9162849882},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946316.71712845645},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588469.31050517038},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419428.23051466106},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660264.24613812775},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646812.46505838935},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3333675.6727279853},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3922101.0368071645},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2436938.6391712753},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1254103.0571366001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698649.97392404638},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1459753.5908494312},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1062714.7654644821},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923819.19957519346},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586009.54858637659},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418345.16573078267},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659353.7026362092},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646285.65022733598},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3330231.6907488918},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3919965.3627852458},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2432006.7326473966},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1109284.7710930605},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603116.82279938785},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1345025.733088328},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948002.50997950626},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":848413.01300602057},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503013.07162724272},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296390.01274173555},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402872.22902919538},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313304.1940713253},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2994411.6478541992},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3629264.9675553674},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2215552.7683639629},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1105139.3121468474},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601220.40150235035},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1341094.9539334252},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945198.86722460366},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":828259.26799294539},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500909.04256044154},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295622.03382279968},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402319.17696324445},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313092.49836448592},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2991325.1905703447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3627486.784969416},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2210935.9477050267},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1154016.0664521167},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632398.15486968216},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1380678.7092444752},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983313.16253931308},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877741.45772429858},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528612.70138822659},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333247.85791249614},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479977.66249946447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413211.33217613457},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3096043.0037625311},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3716988.1701200907},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2281872.0494532688},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1149763.5171155995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630406.8133374094},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1376640.8334722139},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":980402.42316705175},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856885.6023672556},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526402.10749451036},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332385.49054876843},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479317.51879779849},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412905.23806121631},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3092849.4448796748},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3715102.8958984241},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2277160.840349541},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":853828.29127564956},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435893.71971239743},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1141414.7329874893},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746346.48972393293},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680920.85374455177},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356815.84548217058},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85898.11204001763},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37470.09620424352},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-257256.65385456476},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2414003.9442316238},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3128285.5001463839},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1836809.207393832},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":850294.41609667998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434539.37950114219},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1138095.5731619881},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":744154.46629843162},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664776.79893771047},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355320.39873648342},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85669.177198576479},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37411.557390519396},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-256929.24858445677},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2411529.1347268969},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3127118.9084401075},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1832731.4308123905},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620313.09566230047},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283033.49218424701},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":955291.98303195485},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562010.80542166985},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527814.67941067065},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223175.57185984234},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106514.53453884294},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-439991.19994457322},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-778811.74655748939},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1883447.747169039},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2670335.4085538867},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1490596.1193936716},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617338.27501639212},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282174.67344449705},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952531.91024722136},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560377.86903693632},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515335.92052244092},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222236.43599678908},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106250.72406691266},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-439373.6000962464},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-777991.54396167956},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881532.050711245},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2669727.8778822133},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1487011.0881256016}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454252.21720712603},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373333.82009210798},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766582.32600847143},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608064.06759999506},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569093.38142148347},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414444.74392851791},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182885.01039990166},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122884.92139706569},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98971.643529743},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497473.61588224187},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688980.89696825552},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514212.21053840721},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457387.69162632315},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373440.49305656238},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766771.12939481554},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608202.97178633907},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550045.95205959468},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414551.2382291276},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182936.14812862169},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122924.51238340972},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98999.637258463044},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497624.72926858597},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684861.09435459948},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516975.25786427403},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401600.87818523333},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322207.45608022611},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704671.72223845171},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542315.42290208954},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510946.49658001459},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354200.50864601473},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128946.54173254134},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75698.00998895301},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50716.930741358286},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448945.24165143352},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639064.27243472054},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468564.41764546488},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404720.89120064199},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322299.14158550941},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":704845.06006359821},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542438.86152723618},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493816.29376011773},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354291.55817247165},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128982.71278913489},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75722.13541409967},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50729.957797951844},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449080.88947658025},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634929.00425986724},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471312.49414179631},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417373.33439297578},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337523.08437038615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723217.92267509224},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562011.36299555865},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528365.22157003556},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372247.52474122011},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145104.57590171765},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89833.519314814883},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65172.315132541946},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463482.60521345231},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654017.50608688151},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482238.8621659482},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420497.97909142799},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337619.25958187319},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723395.89342869318},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562139.43454915972},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510660.68631651695},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372343.20096907706},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145145.23043746056},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89862.277668415874},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65189.825668284873},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463622.88596705341},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649886.87084048253},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484991.42338683986},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311525.77285769623},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234741.25467043111},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598756.00842997327},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429833.6473893316},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411469.69553634728},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251135.59255352878},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36669.434698314777},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5028.6361728775692},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31836.493686394457},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365923.64141451207},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553667.67481763591},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390470.87189363304},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314619.33474003547},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234807.29985984578},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598902.88800961885},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429930.6277689772},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397619.45455436083},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251200.21939664264},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36680.001001197619},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5030.9689932319598},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31849.071383511608},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366032.8309941577},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549505.94839728158},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393193.33652382228},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229187.26316130109},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154787.5688357107},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501937.44799967081},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327012.98756276368},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320537.00644854072},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156922.97340441789},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47681.945682143814},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78821.630514470628},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-107299.36339937731},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290032.80774564279},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475605.83347573201},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319084.8196572077},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232256.64581155614},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154830.17596874901},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502060.1418456909},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327085.78220878378},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309685.00974961725},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156963.44702161272},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47694.784927930785},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78848.149068450497},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-107335.34664516429},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290117.81159166299},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471419.92132175213},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321783.87223718577}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497878.71632369189},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443835.02682991198},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926636.87969605392},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690399.60332458909},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613400.14215821784},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432934.49970491236},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194744.30360804728},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138256.40783700169},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113155.02916053969},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643181.58487151284},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877922.56888911861},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604064.95865853212},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507296.23663672153},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448429.23656942591},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926383.67630113987},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690276.24277560576},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591171.49090923159},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432152.2832763503},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194274.73061397305},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137802.14139730015},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112940.01857665127},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642269.08994667395},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869794.56930422422},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606293.13008503523},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439899.88642315858},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382887.22907778807},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851727.77107310062},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615454.98211460677},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550712.14033608662},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370015.88640976563},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137326.79874561724},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85106.013447869656},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57361.362492333676},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580035.41995631892},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":814158.23884101224},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550074.5847407555},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448717.31801727728},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386865.73902788141},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851501.88185481739},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615358.71124217252},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":530725.06420111773},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369346.23598523036},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136991.80107841355},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84835.113686170938},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57292.584609938735},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579234.59303517919},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":806137.52119340212},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552461.91425309679},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457268.26816938672},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401145.00730075035},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874167.85820602765},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637905.70754722669},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569491.22139762086},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388864.05041252624},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154527.02760634874},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101027.96877702567},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74075.147564879488},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598951.750277902},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":833259.74930557248},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566248.16786470392},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466265.4648599989},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405307.95886517217},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":873933.78663829691},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637801.32157753187},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548832.64960880927},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388160.67924314435},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154151.71598912703},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100702.13892328207},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73962.563600373571},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598117.47162066458},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825206.89383033756},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568587.8193125244},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340710.59120150469},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278618.6690755196},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723574.41401604994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487240.87066694594},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443466.46583285282},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262375.68532643939},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39097.809811883526},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5822.8681672879266},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38089.588900535506},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472005.92704254761},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705071.19847467286},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457708.67899817385},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348501.40019559249},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281543.84924497548},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723395.25347328873},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487190.94439872791},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427314.24211086327},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261898.61109953496},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38993.041555128591},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5780.0670214409447},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37908.19411431365},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471396.14003381616},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":697234.01712414739},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460368.29372893379},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250040.71391755372},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183305.78759114686},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606428.21258450206},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370039.13306963758},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345432.17569385073},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163980.75469168305},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50694.242369205735},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-88941.822880995722},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-125342.21056790328},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373255.14104643191},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605353.69830308028},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373276.12687461998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256893.07743772498},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185268.1089991153},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606291.7671680632},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370031.57084451197},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332785.42700230575},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163679.71619694089},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50588.555734171183},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-88612.264754695643},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-124932.13056809467},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372819.98543694249},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":597684.28922572837},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376184.64011085959}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1770150.169955546},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1663036.5828071716},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4367895.8304748284},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3045078.776318057},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2443283.8069619634},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1811568.0287169553},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":811173.33132608363},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554190.93901141314},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426789.24924225116},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2474488.3910329188},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3291189.490017259},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2152701.6938347984},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1764346.8128148932},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1661843.3402473179},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4364258.6723286938},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3042446.0929990974},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2395242.9847647678},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1809268.4955929073},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":810438.9296725539},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553390.79242646624},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426836.34871598065},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2471955.1855052873},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3293574.1084495434},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2147556.422715703},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1563325.0917562707},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1432432.6471741686},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4013969.1315299133},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2710211.0533998832},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2191486.9721348807},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1548428.4602891083},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572900.56435847306},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339214.3335144067},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214473.59748447253},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2227143.2306909068},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3049181.249557327},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1959693.0948516664},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1557855.6951170752},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1431448.1106997095},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4010665.6927555185},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2707912.0561933918},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2148446.9349934403},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1546457.5204515969},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572369.79259404168},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338748.15574573528},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214724.20628244171},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2224943.8152109664},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3051899.7453428907},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1954751.2997975394},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1625282.4806691066},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1501513.3304706037},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4119992.8996536145},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2810525.4346337048},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2266916.2893058448},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1627255.6543672443},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644278.55497199949},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403613.62817395525},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278075.76566818071},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2301238.9855599189},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3121678.2542959899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2017511.5612331838},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1619713.0414197478},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1500466.2731248178},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4116589.4905028869},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2808126.4770141682},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2222378.1959941066},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1625186.2797450088},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643686.78298291948},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403047.40530429856},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278265.4103584165},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2298939.5785316611},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3124296.7323796069},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2012508.8120346104},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1209491.9120259415},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1037918.9619201173},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3408476.749419082},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2137324.4759074287},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1760716.7991529691},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1098253.3121865038},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165267.15977654862},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28564.354413123481},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148752.77149380938},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1803988.9143154139},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2635157.2540707896},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629496.9363969476},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1204593.8499036427},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1037291.4766237224},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3405744.2326405523},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2135596.3437973494},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1726232.0285818675},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096844.5247167111},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165084.75491121481},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28459.183440035154},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148154.00205725894},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1802360.5417426757},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2638446.9421246178},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1624903.245081949},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886049.6402218435},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677290.25346030458},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2854990.4093894064},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1613643.4117080348},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1366945.6907427791},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686743.93162749335},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-207354.40878777264},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-364754.34777403844},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-480781.44684592745},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1417179.5327969522},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2256693.9856355446},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1327661.490345855},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":881673.8404104053},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676989.15203856898},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2852779.7778323418},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1612437.1128070904},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1340281.3706379365},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685849.01297874644},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-207218.36816037097},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-364126.90148700692},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-479864.42046133918},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1416073.1559718812},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2260505.8059694082},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1323386.0039665638}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3884077.5978721874},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3406506.7072755415},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7114096.0881702043},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5008153.7750108102},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4661830.415436455},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3524525.4372249679},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1586967.515488164},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1044917.913663625},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745648.45104228763},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4088863.875770092},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5641751.2767204652},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4410850.3535545394},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3925317.5696473662},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3410782.1025006566},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7123028.4815753698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5014440.776688396},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4503673.1965128714},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3528950.0361813786},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1588959.3416743162},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1046229.2789784316},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746584.16780417354},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093994.0420939084},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5598563.9592511859},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4448430.5203248542},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3420635.2606614246},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2931378.2012276188},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6534119.2257257132},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4455581.0596836545},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4180433.7548519261},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3013038.5400895197},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1121615.5639511487},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638467.01341912267},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355731.27091257862},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3674859.2545292703},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5222065.6393331485},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4008012.7779707611},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3461293.652502222},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2935057.2701888997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6542323.4073837474},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4461174.3727378137},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4038292.662789504},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3016821.0313950246},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1123023.3199149743},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639268.28544599656},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356177.69806078769},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3679469.985867301},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5178351.7278199177},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4045087.5077511389},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3559465.9932555417},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3073709.6916304547},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6707859.5300436337},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4621112.0626172544},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4324642.9599486059},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3166261.7028005091},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1261018.3486315755},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760225.15184060298},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472536.4987090659},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3798880.2173315408},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5347788.4311876446},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4128688.493684019},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3600298.6056236178},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3077567.3985913866},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6716281.8578705024},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4626913.179948343},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4177704.009669695},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3170236.5465702191},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1262601.0711237937},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":761179.2295547633},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473129.49950854358},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3803646.5527950935},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5304232.2683974616},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4165914.6342915031},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2627785.199998355},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2118535.6216953741},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5541903.6820621453},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3510248.1116740913},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3356867.7124299826},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2137994.5813029539},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325498.56431240297},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56882.968748904823},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-311333.07581934362},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2966586.4820391322},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4504073.8713289518},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3318844.4163549105},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2667448.6337845437},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2121194.5048072096},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5548862.0502035227},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3514654.6728434861},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3242126.765183602},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2140678.5646623848},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325907.1018750997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56954.356515512889},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-311723.71785695886},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2970308.5719499066},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4459459.0707812719},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3355054.4522651834},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1903033.425683903},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375508.4959086252},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4634910.0253155613},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2646110.2811051458},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2604038.1673186971},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1338108.5836865497},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-402239.54996299674},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-692508.99484056677},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-921102.93378158077},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2319147.6105183978},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3847750.7736564563},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2688869.068349319},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1941787.3588580308},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1377234.8174414181},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4640729.5834833262},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2649432.0210998589},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2514343.952811785},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1339788.4104941739},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-402744.40743559843},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-693378.08921663137},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-922258.74871600163},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2322057.3848564206},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3802312.4618819118},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2724288.679376388}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9067.9547455226711},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8826.1860954081658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23237.544384001099},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16536.636701356652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14270.880120270496},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9068.905107231385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3669.0770355405907},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2277.9028638458271},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640.7746917259237},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9546.6183356671445},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12027.482681459678},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8752.7745870819163},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9153.86874552267},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8826.1860954081658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23237.544384001099},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16536.636701356652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13773.426684343665},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9068.905107231385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3669.0770355405907},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2277.9028638458271},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640.7746917259237},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9546.6183356671445},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11921.019004312813},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8816.5319070819151},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7985.3529894811245},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7589.6521165458589},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21337.384005642125},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14696.987409886782},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12790.821756274803},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7753.4551921733319},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2593.8629951570274},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1392.5660038400997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809.47999032353061},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8600.1426200247806},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11149.06374990352},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7960.3641313458811},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8071.2669894811243},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7589.6521165458589},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21337.384005642125},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14696.987409886782},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12343.951514726523},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7753.4551921733319},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2593.8629951570274},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1392.5660038400997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809.47999032353061},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8600.1426200247806},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11042.60423016558},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8024.1214513458808},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8309.6617175172796},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7960.0734276331568},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21906.604027622809},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15248.08047658444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13234.194254765647},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8147.516892486492},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2915.958628068624},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1657.7812312768465},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1058.5061217984721},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8883.6728597866531},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11412.206613644565},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8197.7419349086176},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8395.5757175172785},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7960.0734276331568},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21906.604027622809},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15248.08047658444},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12772.171099103412},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8147.516892486492},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2915.958628068624},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1657.7812312768465},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1058.5061217984721},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8883.6728597866531},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11305.74584849575},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8261.4992549086164},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6133.254467111703},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5474.2087022617879},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18086.618699393599},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11549.743545376976},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10258.760549391141},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5503.0036015179585},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754.40326371647518},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122.05475219058336},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-612.68626751673173},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6980.9264450858482},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9646.2780800324563},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6604.7204461323599},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6219.1684671117018},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5474.2087022617879},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18086.618699393599},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11549.743545376976},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9898.4272629534735},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5503.0036015179585},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754.40326371647518},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122.05475219058336},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-612.68626751673173},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6980.9264450858482},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9539.8256727260996},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6668.4777661323587},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4440.2336087039703},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3540.4617757849301},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15115.063243355507},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8672.8180229192367},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7944.1793398910795},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3445.8444181381637},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-927.0643558061804},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1506.5839775887553},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1912.7019575929521},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5500.785553371451},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8272.5674193527793},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5365.5136718085978},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4526.14760870397},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3540.4617757849301},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15115.063243355507},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8672.8180229192367},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7662.9503064161145},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3445.8444181381637},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-927.0643558061804},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1506.5839775887553},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1912.7019575929521},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5500.785553371451},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8166.121513587721},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5429.2709918085975}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461141.65935992787},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447098.00561976276},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956366.26815185731},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683069.28066474083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617143.94128099724},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431140.72832207574},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183180.1859430277},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131825.81776614347},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104791.35198343211},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653654.80004291655},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875445.6313421214},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585078.70538352313},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465702.30895992788},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447098.00561976276},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956366.26815185731},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683069.28066474083},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595839.38437960879},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431140.72832207574},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183180.1859430277},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131825.81776614347},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104791.35198343211},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653654.80004291655},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867188.50033525459},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589575.0557035231},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407220.9386712641},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385534.15885586862},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878887.08259134623},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608718.48711582983},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553919.80416143336},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368505.01423198183},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129226.6258812732},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81015.221434267674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52742.271847908647},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589454.00441892189},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":811944.81450125494},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532614.77819851646},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411781.5882712641},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385534.15885586862},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878887.08259134623},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608718.48711582983},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534752.66265087982},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368505.01423198183},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129226.6258812732},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81015.221434267674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52742.271847908647},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589454.00441892189},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803691.84090331232},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537111.12851851643},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423373.65618141589},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403976.4833076729},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902097.07276380109},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630991.32304073358},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572859.49216397374},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387268.43176094344},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145389.18089192512},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96236.257032252382},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68334.312854680931},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608686.26434417535},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":830967.38584292552},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548331.09252943285},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427934.3057814159},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403976.4833076729},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902097.07276380109},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630991.32304073358},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553052.05752363522},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387268.43176094344},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145389.18089192512},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96236.257032252382},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68334.312854680931},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608686.26434417535},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":822713.16683410807},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552827.4428494327},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314974.1946074795},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280211.67162870942},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746336.87722709263},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481520.2869462308},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445756.91759326088},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261348.79278080905},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36923.700720388319},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5910.7694592524595},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36302.498190309539},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479620.26542249386},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703308.58849858213},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442860.29417445848},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319534.84420747956},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280211.67162870942},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746336.87722709263},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481520.2869462308},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430246.43363472325},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261348.79278080905},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36923.700720388319},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5910.7694592524595},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36302.498190309539},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479620.26542249386},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695062.72733222577},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447356.64449445845},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230650.56930681856},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183935.38525338023},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625171.47497796279},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365247.20350164548},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346884.19519011665},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163396.27252670148},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47451.280254979021},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-85370.643727828705},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-117699.16860823103},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379220.20093781769},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604003.18202056969},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360814.86745819857},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235211.21890681854},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183935.38525338023},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625171.47497796279},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365247.20350164548},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334716.29664636415},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163396.27252670148},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47451.280254979021},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-85370.643727828705},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-117699.16860823103},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379220.20093781769},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595763.82239551051},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365311.2177781986}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242336.27584081376},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230168.84028562374},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429741.44037752098},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338308.6270848983},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308398.77139304765},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216461.26502781286},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95517.155974048379},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67778.231264078073},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49368.238943145654},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275077.88902860199},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358193.32547695318},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284300.36495423736},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220303.33334459839},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210124.64560469534},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394036.35217268037},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310629.92793425976},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280829.49103933875},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195125.97752952133},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85261.813271360836},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59796.043947074766},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43706.809135487456},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244502.47367636816},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313428.75477975054},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252999.87288543521},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213726.39282992535},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198305.56860642572},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394832.21394827735},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301243.92548045376},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276656.67155434913},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185034.17622069622},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67451.984995202874},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41534.978227641506},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24146.540270110327},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247556.06229426345},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331831.55302691064},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258579.8312566356},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194617.97548390279},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181082.65398247106},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362054.66917250841},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276649.86992730782},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251929.32942255741},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166792.94885111015},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60197.497470553193},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36672.177974508792},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21517.782290985502},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220112.86376983969},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290213.23872745456},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230336.89726618608},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222296.88952157155},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207850.66406898524},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405289.76840615098},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312347.18313295266},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286165.46827155107},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194448.60691050207},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75859.305463208177},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49396.517306330265},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31702.058234048807},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255800.61627880571},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339728.59627881885},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266284.78233521135},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202312.38914106664},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189782.59494421358},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371635.23642760463},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286829.07879089145},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260586.78319230536},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175280.50989636933},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67705.869160414441},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43599.26036560144},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28164.820347354915},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227419.11772882615},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297167.77620128263},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237125.913407696},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164781.04265482828},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143794.37086859997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335110.04342172178},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237834.2009990713},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222352.77274753788},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131269.19346761119},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19438.519831407073},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3361.5775923600945},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19002.355972935202},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200472.14215177705},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286732.23600724665},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214577.53568484378},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150675.85819576267},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131398.05900558789},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307340.89515824144},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218517.30652299736},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202487.37504924112},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118321.23683264012},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17317.84943763895},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2887.7781776540146},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16442.865382248448},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178387.49225906743},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250496.48902097161},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191565.42527968143},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120039.63296864239},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93965.167037228763},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280517.43984818767},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179870.76931535715},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172713.0628388141},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82122.111844515457},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24451.044910940644},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44401.945885882509},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58445.172040457583},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157432.28334618077},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245506.52177442439},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174354.61918169749},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110507.95123353178},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85980.898621597706},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257326.51442764417},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165377.77792475757},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157292.01474660399},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74012.784286056849},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21878.844282537648},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39049.910005081605},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51143.054132052435},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140245.93367600907},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214191.03071564782},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156124.05432045841}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624170.10531796329},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554970.11219744175},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1130045.0629173475},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874136.71318431164},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":769133.07963365386},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525953.35214172304},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229275.04824050629},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158414.8174804718},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120292.50639842375},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671905.74963738874},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":888579.28248155583},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":693671.93792582571},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621440.14739460219},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553095.50417668361},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126820.0469185354},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874566.60221202415},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766656.70297647838},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525129.2318213922},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228673.19880063727},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157804.82588909889},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119888.58938743462},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670867.96954064094},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":887012.94379789825},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690181.09789103316},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551175.76620832807},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478104.30243476282},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1038310.4713787222},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":777988.15485955612},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690074.49026549875},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449555.62504979945},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161895.00717895298},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97131.674809718534},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60666.053767212106},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604985.16878048237},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823455.59196533577},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631396.72523576044},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548735.17641830537},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476497.10727081541},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1035352.3319309695},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":778377.45926135231},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687864.77397411887},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448850.34842097061},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161467.81048798203},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96763.070695292103},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60501.645084335774},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604065.47988422133},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":822063.3905118698},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628196.73752929224},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573042.25694546034},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501130.54717756819},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065790.8708264264},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":806790.82073257805},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713757.61327470909},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472441.64898220857},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182079.65521757817},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115489.9103646657},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78528.004297240768},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625032.17899086594},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842964.31815986917},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650052.14945153368},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570514.9828223174},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499443.24469533039},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1062752.7847183864},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":807192.28283533431},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711468.01508440729},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471700.77103811211},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181600.13881575596},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115048.99520402538},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78291.847493865949},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624077.11419870541},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841519.95142650022},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646765.03280026303},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426298.16754212015},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346603.45100188989},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":881372.33554927073},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613498.67217817379},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554822.26502917497},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318855.5622892289},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46622.263724706456},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7710.5881491647269},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41341.969216411599},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490498.46281542844},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":712042.97850592644},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524857.24406473117},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424352.62432779931},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345453.74166243692},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878870.76442233799},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613818.54502282455},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553068.74721217249},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318353.60162972636},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46493.860284676339},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7666.2302608269156},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41096.630715600717},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489780.80253837636},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":710948.68836188456},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522154.84207204118},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312146.36798272864},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226397.27315266232},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":737913.69432160375},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463137.27303834399},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431186.92073970777},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199381.39297465005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58749.646417661199},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-103547.89695765007},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-134588.47233184517},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385845.07701105915},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610199.64987177344},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427468.49196112534},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310653.35154731496},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225665.75595252615},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":735829.47663516039},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463393.67783685168},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429850.41828304733},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199065.28537466849},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58604.920107797079},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-103126.04657851579},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-133968.58003690417},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385312.09301455331},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609377.68328650482},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425220.93779758562}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96635.928403652826},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90143.705390279763},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190263.18720664992},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142304.22804161455},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132928.41038301733},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93402.255253171024},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38198.878135652267},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26008.608475444998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18604.449134193019},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95942.740266799548},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131096.87365570193},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102484.71113673094},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97674.641138510284},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90323.805905801622},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190643.21048360365},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142589.84962757674},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128469.34182394198},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93589.627185119665},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38275.118248676183},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26060.513596251636},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18641.570796533651},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96134.142165127123},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130276.13187422596},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103383.49423458136},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85219.039099911039},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77640.106810479512},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174787.50271856604},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126678.23243388272},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119231.04093254723},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79842.483565859206},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26979.885654102749},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15940.769265685187},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9222.2498041825656},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86417.118643728274},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121513.1397706907},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93250.968721988305},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86234.94013200239},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77795.225455776934},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175136.61566016966},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126932.49052692208},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115222.79763978368},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80002.65357121799},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27033.733962661892},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15972.581629162039},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9240.6506541383405},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86589.51702586413},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120673.19075998577},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94131.243035309002},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88639.130400856593},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81385.73730540555},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179423.46374838235},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131359.22129387822},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123334.28244230215},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83904.505711890146},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30340.694151995925},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18956.733455627276},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12032.820832649086},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89270.653856554389},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124384.08333672507},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96017.067373525831},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89661.865002418097},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81548.339624649772},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179781.83631984028},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131622.87476655724},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119190.98803968383},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84072.824440602897},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30401.250243526854},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18994.564889862137},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12056.829767774181},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89448.745011799067},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123549.88812426181},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96902.886256061232},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65687.199537012755},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56249.141642804534},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148311.93844658675},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99945.518197900456},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95797.790821884948},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56644.633603408969},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7786.6049471443275},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1283.1360344771756},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6828.6732787658439},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70120.830895915395},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105117.43445416441},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77454.023458555384},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66664.074656990037},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56361.521686699831},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148608.17045934621},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100146.12010705273},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92560.812497909079},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56758.266968898533},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7802.1456991796113},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1285.6980528569527},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6842.2997082432148},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70260.718353270247},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104244.62600953072},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78302.633226453836},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47832.959396074737},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36695.457120657171},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124110.37356804471},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75508.890093759124},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74377.234227043446},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35439.258520879986},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9758.1553265069688},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17027.671535271656},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21500.974588830559},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55224.239414180818},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90129.964428177933},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63013.885686671412},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48774.160558954427},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36768.769402897749},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124358.26662125965},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75660.444375365521},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71845.276539791725},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35510.352301662162},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9777.6318758982616},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17061.655502740672},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21543.8774587691},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55334.40832626629},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89227.118862751304},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63833.550592714848}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2151980.0731503228},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1813128.2420717035},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3368753.0972583662},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2450362.0464922572},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2478364.8214308824},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1884853.1956305839},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875235.02138530416},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603944.29478210851},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454998.4983935029},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2417483.0206312798},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3278745.4233349524},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2637264.5684761414},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2166552.8471268993},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1807749.1287748688},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3359073.1971599841},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2443285.4640930807},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2384068.6393270763},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1879294.3924059048},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":848690.85827792529},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527205.44537214958},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454507.01843785279},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2409606.8307635416},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3237515.9459937732},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2648891.9501813138},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1892516.4607486408},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1558600.2348686657},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3093028.7693137042},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2177791.7285129852},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2221192.1367445546},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1611486.2141662464},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619054.63953318819},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368027.88898890733},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212339.43635356051},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2170418.0363914752},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3032674.9994024057},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2394774.5965719568},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1907788.9765360365},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1553976.2442269279},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3084141.1466339724},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2171502.3223917093},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2136507.3477673316},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1606733.6239949311},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600279.92537119612},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321265.23840308026},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212110.072715752},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2163346.7874099705},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2992328.0942442976},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2407107.6194512122},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1970242.4700037246},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1634847.7135051466},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3175625.9067978645},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2259444.0375277838},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2298231.8660733011},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1693377.1750399326},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695797.11045809917},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438699.99815433729},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285031.40393762186},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2244429.8605308114},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3106388.8888798021},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2467415.9108049171},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1985305.3681959577},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1629997.5151499819},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3166500.9461677182},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2252918.8215752365},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2210667.8478114931},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1688383.0723009501},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674694.94754502317},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382957.55157449743},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284723.51963497762},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2237117.4800773673},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3065777.5966924885},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2479537.5488509783},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1448630.0819800603},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1123157.6139680138},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2621323.807153997},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1711482.5983513673},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1781225.0420643145},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1143814.1643019023},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180785.1613612629},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35574.288943939653},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-202797.97473565623},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1747743.041005447},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2611701.482575044},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1979926.4623002186},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1465099.7053526109},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1119825.4756125915},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2613791.6005616682},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1706539.8813639376},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1712983.2774109612},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1140440.831088667},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175302.30159639544},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31054.117163555806},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-202578.91378681117},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1742048.8725779569},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2572864.4684059615},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1993466.6853050496},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1042869.3252267623},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725115.37651651748},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2190133.8189836359},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1285224.9914830239},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1379046.9401382001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":716310.69958248804},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-219841.1331834186},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-404510.87492260145},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-582279.02695326635},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1361371.8113580844},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2226885.5906460383},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1600709.8407702469},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1060433.2360181226},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":722964.13261152466},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2183840.6111163092},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1281513.2958294246},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1325835.9002650834},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714198.15826068295},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-213173.78254130334},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-353112.58791488095},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-581650.05682871712},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1356936.4453503876},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2189428.7821773915},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1615353.5768809882}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12389150.020815572},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10811426.256764237},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20148563.319176413},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16294221.103280876},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16318471.122549295},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11546751.267596658},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5317144.3582975883},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4098236.8982584579},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2916607.3329391005},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16004708.391390141},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22032141.658499531},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17247955.506724536},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13924595.546821367},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11927099.634578355},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22112715.30027137},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16307381.632691599},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15892082.674262408},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11660737.628824826},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5555206.1997512095},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4102997.0523236981},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2920068.1593245124},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16114267.873306636},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21978331.017978933},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17495410.821693018},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10896098.714580085},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9288955.5659540389},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18495930.648827892},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14476596.720780823},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14622778.222307324},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9872500.8482787032},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3761420.3702918543},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2496834.419052287},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1357147.5222186963},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14373994.491361607},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20383841.399046279},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15664431.449077405},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12263258.305695586},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10248342.945681337},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20299537.14189329},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14488309.307811491},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14239532.661518117},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9969952.3336323947},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3929748.1833900083},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2499743.4909515162},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1358803.00625108},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14472424.464866234},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20318910.084607773},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15901094.396553308},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11343363.433407465},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9745033.2791607343},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18991000.231193464},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15021091.913261805},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15130747.107955711},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10374046.334301513},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4227459.580841694},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2976557.2702365099},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1824305.8515081857},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14862497.994850138},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20877613.146211665},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16138798.565225407},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12760935.465834904},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10751238.348741708},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20842700.404805981},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15033238.251991959},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14734577.482624674},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10476451.07650442},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4416677.2122969599},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2980020.8600823428},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1826502.1514767278},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14964261.970628988},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20816013.187549274},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16378694.519626051},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8341809.3808813132},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6684335.9991887063},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15668631.958713388},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11367032.73359495},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11721812.749635441},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7008218.8439401016},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1099911.5714002447},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-242820.4437859875},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1310752.4650217807},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11584194.098192636},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17563954.531213276},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12955362.716334533},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9421067.9690596815},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7376351.6842847262},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17197579.686916027},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11376268.202952739},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11412375.380768409},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7077382.716601707},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1148939.4755935101},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-243078.17493813054},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1312185.5330684562},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11663583.878967768},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17479998.137962401},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13173562.246608},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6006909.229442263},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4303428.5034528719},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13084171.360370575},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8524550.7450427655},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9070012.6453564819},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4389951.4466402102},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1332998.911998129},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2747164.9868017249},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3749505.1944205463},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9034011.0494060628},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14986269.150046997},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10478977.245476168},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6822994.7751274528},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4751037.1818527933},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14362050.901734933},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8531521.8575975765},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8828044.0460696667},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4433257.343743911},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1393024.1881528106},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2750317.5227148933},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3753761.5372708952},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9095996.0090824217},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14884921.751472607},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10680299.190640816}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644209.33325843932},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678312.76039023139},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1588250.5806385539},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1071278.1927903714},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124773.6999874411},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659061.89678990317},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239195.46238228539},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166809.00750711779},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213808.91042947699},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1552588.2110423299},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1378536.7047764095},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":896653.49971738155},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641238.66283600905},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677697.4014456654},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1586467.11570183},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069942.7095705974},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107829.0902893657},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657965.28884376865},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238861.4635256991},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166422.48974534214},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213819.12633504215},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551235.0836832111},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1380723.3619047459},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":894061.0051489058},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568687.47244899266},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583667.46708608535},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1459158.8636665863},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952751.89451523463},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008454.553480431},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563374.137355468},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168999.18420078314},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102073.56493808521},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107321.73253692234},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1395880.4271905338},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1277028.2568852685},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":816238.65546557936},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565874.85424162669},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583148.6805934154},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1457533.4592597445},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":951574.67138097144},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":993282.49665120058},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562434.978800104},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168759.40886005084},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101845.90177129637},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107426.90366231212},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1394686.3622968481},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1279373.6522011417},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":813740.86251498363},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591311.11819993786},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612019.8085771132},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1497830.1204769029},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988258.13013505598},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1043299.605448453},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592038.76437794662},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190027.47605683422},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121465.98594725155},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139221.47870098526},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1442824.4689591031},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1307436.5537837236},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":840328.06388283905},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588451.15320734389},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611472.09243523213},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1496157.3667940111},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":987033.49794502091},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1027596.5552386338},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591052.43962193129},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189759.47472403495},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121190.73563093579},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139298.20464199409},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1441582.7546453464},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1309734.3968215745},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837801.90171792591},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439485.8283252992},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421749.74720470153},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1238310.7291428349},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":749978.91666605277},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809457.53711069352},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399672.98236624908},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48908.465365108299},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8674.8398727736439},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-74854.902338701766},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1127787.1479250975},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103369.1571304174},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678666.17012258049},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436943.60342954996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421396.17538534995},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1236955.7322724727},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":749072.44246498554},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":797317.93661260186},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399003.18581992155},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48829.886173848063},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8630.7370286496462},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-74587.28327588072},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126865.2046639037},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1105986.1193091192},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676330.3912510894},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321381.37772504357},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273739.22087789257},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036431.3508196932},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564622.21081385761},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627552.4735270025},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250032.20106071534},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60867.601855046909},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-109911.00906980751},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-241384.29536709352},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882720.53385823534},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":944625.72389170283},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552909.85402190173},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319086.32192478894},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273536.67336133309},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1035323.5360479082},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563963.23078534997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618184.87017637328},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249608.63088639439},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60798.830114348028},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-109618.48233271853},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-240968.18110104505},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882047.33956707141},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":947490.92792021332},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550722.17375961889}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357369.09965117625},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326328.20202478778},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660159.60944879462},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494775.04671371478},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409446.17835867131},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284467.55499731825},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117100.5511537062},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73911.022748669027},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55541.730862885364},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306067.0225309665},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543286.16796818411},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457405.64583533752},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361019.9835215619},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326700.75231212663},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661488.89996280032},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495828.35645004077},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395844.51180804783},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284573.75348840508},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117014.96846407789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73720.429337547466},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55436.085385683495},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305522.01237505663},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538558.75502565852},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461138.36193549912},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315482.31505616632},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281285.55326000787},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606600.00961408927},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440782.26149876212},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367452.37790054816},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243143.2054685943},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82611.514044413227},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45500.37108823748},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28379.85259318844},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276116.44166062446},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503836.19456767244},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416320.35147715366},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319113.54269715917},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281611.98125274369},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607824.42117316858},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441726.80510281789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355220.04128463805},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243233.46445386644},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82549.246104030812},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45387.966066749956},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28351.293792255736},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275638.29095503065},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499106.95652262925},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420029.19989268249},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328030.09613792057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294778.71826437389},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622644.5482448322},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456956.56696101802},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380032.21710363124},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255522.50114014835},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92943.19482516867},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54011.185199940453},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36516.578904188638},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285088.5634328266},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515653.99425549147},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428628.03477799462},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331667.21208152961},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295118.96284535504},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623900.37778405065},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457933.69300438091},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367389.67826247023},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255617.53503071456},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92873.942620600254},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53875.357736130158},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36464.927694814993},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284590.38402954396},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510925.30294582236},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432344.03309735574},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243823.04476375144},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204227.27882501594},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514971.0655827545},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348412.23054586048},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295610.02650667011},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172446.14048333312},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23608.196978285821},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3104.1371403805369},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18088.27322255541},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224877.44609784835},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436345.78358796157},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346032.25842053688},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247420.64482820424},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204474.80150173325},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516016.05183020607},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349170.69871475518},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285720.31859477388},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172509.13040590336},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23585.815554239427},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3082.7786610243465},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17984.953317014784},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224513.67751702559},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431613.423185452},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349700.27436632861},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178318.62486489621},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133787.57793672447},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431212.17716224852},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263975.90752835432},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229938.25043328438},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107821.28159886593},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30327.295816342976},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47533.979964523329},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60565.228582642463},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178039.39336798491},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374652.15760040737},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281781.24466219835},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181885.48564209597},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133962.97251429094},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432093.14902739634},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264564.28237383242},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222189.96167997934},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107859.34461210281},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30313.216596794817},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47390.346997991197},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60341.357098369663},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177780.1825743033},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369916.94302126835},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285411.93525940308}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147047.75024913767},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173029.5690546011},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380542.83946702845},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271534.34703451541},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218196.16952348338},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147763.98105936646},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64584.300735367018},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40650.115777417857},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30693.889329873367},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180717.14756749244},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235191.92863373156},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162877.96422873874},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147660.75037408454},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173712.55998900792},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381964.57340127835},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272546.45626658539},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219102.82685801166},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148370.57194147131},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64835.916135187828},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40825.435571484995},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30828.495404061963},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181503.79976276739},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236199.80953457198},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163560.06051352542},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129827.52551353868},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148980.99971692785},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349627.59837441042},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241550.46116128302},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195677.41857721744},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126304.15542531974},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45621.5811974436},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24904.04588514247},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15517.039395248014},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162786.14310038055},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218051.3723253436},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148251.83793946044},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130368.73965859451},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149569.0645333725},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350933.83117393317},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242450.81092665752},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196490.50510909277},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126822.6508123246},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45799.319440684572},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25011.454404435739},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15585.089509971973},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163494.74410051596},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218985.80012531442},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148872.68311856955},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134986.08834546941},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156185.09013103094},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358888.69781354087},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250532.55992000338},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202423.23017006897},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132732.75090506719},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51302.133089338247},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29621.004702024569},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20063.48029138217},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168157.63009334687},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223186.06934868009},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152633.30174782875},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135548.80700010076},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156801.59141398041},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360229.53061798797},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251466.38882051478},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203264.34716450388},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133277.63654850953},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51502.002283824797},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29748.757007958047},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20151.468188801147},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168889.61243724619},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224142.50106798726},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153272.4955653566},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100367.42847444958},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107839.07519404363},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296738.27686093684},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190254.48790906905},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157152.68395487336},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89591.014027461089},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13180.450707585116},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2034.0895999155362},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10447.28329430743},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132110.05497027509},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188727.57081274292},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123229.68483728007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100785.83226330462},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108264.74186007809},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297846.91208612884},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190963.64128854036},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157805.69098903568},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89958.796989152092},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13231.801041537394},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2042.8626505846159},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10493.096096848682},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132685.12717980915},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189536.33617144686},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123745.74256182811},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73437.673833705223},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70230.851046674929},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248391.6454977252},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143364.35133187394},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121936.85796479062},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56031.182618098646},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16474.294937043356},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26658.495219801825},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34181.517384408689},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104068.75131857696},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161922.40520787626},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100356.69691973271},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73743.815508981963},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70508.06802027105},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249319.65490259914},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143898.73027819465},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122443.53480897743},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56261.197919702536},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16538.476991941843},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26773.470947560229},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34331.413361576379},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104521.76359179789},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162616.30133494176},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100776.96743634951}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328096.83501062496},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332131.1169990733},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847332.72288830415},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649844.48472584365},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527057.93439724657},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331935.89929056086},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138269.97002572211},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77398.865773498546},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58423.270905632387},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311015.19186712918},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399447.14543814608},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296016.13025941071},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331489.54812385363},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332608.78933289659},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":849710.54164665937},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651749.87604476186},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509727.77544966911},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332414.84917792102},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138374.939543574},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77304.984501567335},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58378.879785478573},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310750.06008978211},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395249.53478317405},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297764.71565252962},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289616.0367784808},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286377.4640026986},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":778587.76290290593},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578739.46762950241},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472929.65506805124},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283730.70124246122},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97612.360795778979},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47564.160204686777},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29716.553526085692},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280644.94966776983},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370677.08993364195},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269505.16503272078},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292996.51463724609},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286793.40297140909},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":780774.72333237738},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580440.08577186789},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457352.27635247621},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284139.80665989785},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97685.48871868178},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47509.312845143184},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29710.834623743114},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280415.57992198714},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366524.62873958476},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271305.32308354217},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301143.50628316141},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300083.62042028754},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":799181.29178584367},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600039.98513080459},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489144.54971612839},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298171.25279012579},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109791.92494369438},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56501.56988498586},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38316.058327828207},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289742.78694990906},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379295.5685700624},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277446.90109928278},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304527.64938613126},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300518.05249507824},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":801425.42653775658},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601801.94598580943},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473042.10079408519},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298601.28111025941},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109874.59146848743},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56435.029362738576},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38298.754613528035},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289502.70417978114},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375129.58221390459},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279231.60982820205},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223783.67585017002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208102.81440538465},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660979.9370345585},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457094.09216039756},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380327.82285732013},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201261.98587490147},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28055.944913740394},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3476.5976649157396},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19394.459405519676},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228688.00392337702},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321457.71910681925},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224150.61129315049},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227143.2218227768},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208413.14087747002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662840.37995476578},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458444.38748497947},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367749.07374825905},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201551.60244168807},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28074.59872312365},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3464.6664042954762},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19334.01846924641},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228519.81531409975},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317382.49891978933},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226038.99905780001},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163605.68916981283},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136551.21342290938},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553473.50586891605},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345896.89853888238},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295679.6081073978},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125876.54951876795},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35526.235786733974},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50133.439435744367},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64287.302991599339},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181193.66611035308},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276465.82453907712},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182691.58274933792},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166946.101106382},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136764.99850827307},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555035.47603125265},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346926.96044687199},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285841.93481539004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126056.94019176206},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35557.377282145768},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50060.465203884945},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64166.384718179768},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181081.40375931407},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272461.21109053452},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184660.62213377887}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120779.07298564224},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82458.91882181706},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195818.34403511556},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147339.17561945794},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123033.77220840799},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76483.983227893506},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40538.745233890964},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45828.940367436648},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45989.756057906903},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303958.00837146846},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390399.75616232347},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225051.15969947889},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121880.00290910566},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85119.41543771229},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201322.2624808882},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150478.7971486254},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120101.57563892686},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75824.056654225627},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39671.674846352136},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45155.272387698482},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45517.617030340021},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301388.45552884904},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387733.4425868509},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221763.55522335254},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106679.04185124511},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70888.40078610598},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179907.2790548726},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131060.69962555473},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110275.85660990758},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65388.573884019388},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28644.643589396626},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28069.819814879447},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22519.893885048292},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273337.37790484208},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361493.53720073984},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204639.94900351984},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107583.81690685544},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73181.357508664296},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184965.27797686378},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133850.12597141627},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107652.7051902024},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64824.288502648611},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28031.279081446119},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27659.544477522555},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22301.48983893219},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271031.24264905753},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359090.63705469319},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201606.06703661755},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110902.90638587001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74354.513755108812},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184673.66449314376},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135937.14824988824},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114097.67137886821},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68712.361298247619},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32207.690623019444},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33389.816540637134},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29550.624350787097},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282510.22254773922},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370152.80553413241},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210754.41698913282},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111866.44241737615},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76757.572271466604},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189865.2449401574},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138831.48053537949},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111381.94109637229},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68119.425239701581},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31518.324916432954},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32900.638197305925},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29256.210388158885},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280125.17681351508},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367670.9961550571},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207644.52884195102},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82556.924291722535},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51093.73553879885},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152686.87249744878},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103211.73192669092},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88449.809777234972},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46406.717318395575},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8296.3964544323699},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2312.2119437217002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17631.987273453426},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220952.07174330071},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312041.2200146023},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169720.76199981253},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83126.120600227674},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52757.910634538013},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156981.99911992412},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105402.0497103114},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86355.368071929581},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46006.053425667807},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8117.0680840363229},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2271.8791779280341},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17416.305394993971},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219096.58726525624},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310088.96353386418},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167120.94462019106},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60506.667416084645},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32999.243942306384},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127804.4402081016},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77754.725925206061},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68498.412970856938},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29055.221861344035},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10304.129605842953},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-30084.715872029519},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54335.203373796947},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173066.16560257191},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266836.38696629519},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137800.80134875342},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60769.108003106565},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34088.643778127676},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131402.21801258347},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79397.392879200474},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66887.269839418208},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28804.125926157743},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10086.701418579018},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29632.477957353462},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-53722.719426888434},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171622.62528265759},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265296.06814214593},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135597.76653295712}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330031.26470394683},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344229.11882015225},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672886.80306954507},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509293.78759257501},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481456.25665434939},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322997.00845028227},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133080.52454386756},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84066.737497742783},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61091.83410610658},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307220.8762819668},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419273.72531486524},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352816.47156303655},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330827.51739432162},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344952.84824706666},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674035.42345376464},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":510139.60346515744},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469518.97664182284},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323666.47994120012},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133395.36023727313},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84290.151934178619},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61274.916383384902},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308133.0480847549},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420512.75064316316},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353832.27883684426},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291191.51994271169},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296433.1719491242},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618258.43733569724},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453274.34036052332},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431764.38996206486},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276085.23852217017},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94020.154405852518},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51457.676546482689},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30399.73778007635},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276313.84607197368},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388292.58929080144},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321090.67708213802},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291894.06463593908},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297056.41264493612},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619313.80703775096},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454027.12173620402},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421059.17471380736},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276657.476533173},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94242.583371103916},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51594.429793897325},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30490.841542319646},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277134.25138758187},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389440.06015977456},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322015.14192447613},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302826.5169769135},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310751.12649568217},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634623.13996708486},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470055.76120685897},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446650.29421151121},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290138.32531092549},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105721.24290435936},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61226.183775054698},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39593.99103591164},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285572.4858246264},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397573.42849229788},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330594.58929788892},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303557.13323125942},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311404.47001774941},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635706.44423506095},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470836.41238709644},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435575.99646885687},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290739.69099146861},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105971.35361712539},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61388.897612154979},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39712.648268349491},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286420.38109447452},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398748.32579955627},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331546.41706255777},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224745.07878367067},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214664.59723448902},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524801.06495431229},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357437.12703306496},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346752.30462139915},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195829.30019515308},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27196.270727389274},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4329.4060687477295},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22107.83108043368},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223438.57161088308},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335290.53573668498},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266814.67323200835},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225287.30926894268},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215115.92334642826},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525696.90281588514},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358030.74641470722},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338154.88692347042},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196235.19265621531},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27260.611675771783},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4340.9114577496857},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22174.082754605872},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224101.98422408671},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336281.37663726439},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267582.87083996367},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164005.75552925683},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139919.16610210791},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439370.7928048356},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269831.41966093029},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269041.94960510312},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122466.58435814822},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33888.076320582928},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55324.908390336204},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70105.498716060887},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175104.78079173333},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286840.85494391306},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217200.46236825202},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164401.44127369058},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140213.3434593532},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440120.80109511293},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270279.54755142448},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262371.28967675677},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122720.41877135218},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33968.245130612675},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55471.938407677728},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70315.590489891736},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175624.68488388447},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287688.51890204614},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217825.81461236713}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10654720.590225445},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15772691.966508888},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28274218.983887374},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23927248.760335222},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23645130.573296089},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15937996.293459101},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3628815.5800609197},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607616.49077759765},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-538201.23734817724},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7707520.3807798829},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12433349.557860773},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16641578.437243452},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10794861.164435977},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15657696.75977255},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28299775.214657009},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23796974.393260568},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22700642.955673046},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15914382.355034094},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3602378.8913171049},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575189.21328204032},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-527740.68535371392},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7631807.9046464823},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12550840.865261689},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16590349.533544194},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9445542.3620831892},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13621128.655346151},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26013153.674917471},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21343631.137754586},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21221751.705114599},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13621113.874192066},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2555950.4757194277},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399804.24830154039},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-89870.42054820749},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6995114.8404609244},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11541743.325197622},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15184531.331642209},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9551928.9332396053},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13521998.378823228},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26036643.931211218},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21227583.166258577},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20374809.634992599},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13600929.798129376},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2537283.9842546061},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379894.92907620699},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-84847.755268953217},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6926881.8048985964},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11667183.598461267},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15128991.194888743},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9807768.8696141616},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14265659.995553644},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26690487.893402301},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22117590.481746972},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21947709.254974212},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14315168.900621362},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2877342.45148675},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462057.35629037005},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224174.28263267697},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7208526.03560948},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11808836.632233601},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15621010.480940916},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9924266.9316632524},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14161777.153916929},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26714597.041685358},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21997280.791452799},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21071546.03103539},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14293957.360586945},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2856348.2870968869},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438398.10492094897},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-217522.62117456697},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7138052.4274224639},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11931895.679904584},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15566761.83526464},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7376898.7476370279},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9940267.0576712266},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22144957.734578341},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16923617.633762494},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17075872.210782822},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9657426.8754583523},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720509.26812513941},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44282.243028337143},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677127.08217525412},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5776342.3406111281},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10016397.022334788},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12691837.433588766},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7425539.4867442064},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9868278.2610524129},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22164913.553344455},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16831907.962184072},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16395809.571053565},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9643110.5554543659},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":715135.91129512782},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45788.455309377809},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672846.69405204908},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5720905.0175557593},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10155436.264791453},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12628921.705280297},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5485931.9628955685},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6575556.4947562255},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18609003.068935562},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12883241.289674111},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13286084.369815817},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6034182.9259568295},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-957284.98056461348},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-280703.80025215074},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1378246.7876195484},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4662250.8174130609},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8622063.4726604782},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10413242.255168553},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5481786.6882109987},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6528377.9828229854},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18625728.02477254},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12813779.489319053},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12758567.80313923},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6025230.3775230115},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-950506.95671020891},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-259621.4471253223},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1365462.3899811823},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4618510.1767484089},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8773533.6620773375},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10343584.428534918}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42443.130001543061},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50378.084172200557},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125703.42908994213},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88729.269400449615},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79690.167647466966},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48432.795380863987},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18204.355836417755},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10345.969987659195},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8371.4345561771916},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48851.525578434172},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63281.18376392941},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44610.446349754522},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42689.547976588248},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50585.698077245754},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126059.25712498734},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88991.089105494815},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77560.361256414413},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48632.118333056045},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18302.945101462945},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10420.718992704382},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8429.9052712223802},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49142.001783479362},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63675.583288974594},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44932.864091946576},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37460.055507803925},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43357.596601884848},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115482.8009448157},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78924.348888453751},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71446.624418020627},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41401.843612286517},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12862.205933911018},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6341.5911287235722},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4229.3539988601824},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43985.731590441632},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58639.287033539957},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40606.857398514469},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37677.542074146855},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43536.279098227787},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115809.69757115863},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79157.237184796686},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69537.135755487572},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41572.230998367391},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12931.863790253952},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6387.4087250665052},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4258.8933052031171},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44247.276386784572},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59004.755149882898},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40900.339574595346},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38952.806227775902},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45460.683338458868},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118544.53522981834},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81861.552049261256},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73916.094843625775},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43508.065048032469},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14462.522791141331},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7541.1596746538089},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5470.1730437862579},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45443.349269634899},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60029.833110069703},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41806.189316378484},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39178.959608396719},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45648.032649079694},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118880.09867043917},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82103.107159882071},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71940.606877192418},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43687.120493802104},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14540.84746176215},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7595.6440852746255},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5508.379164407077},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45713.560880255711},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60403.968040690525},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42108.339552148122},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28935.087896023295},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31347.053867465318},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97997.506671424911},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62150.240874241106},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57343.696772519826},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29373.398887564246},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3722.9376060209443},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-509.03896332423983},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2856.8540521893306},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35661.40567371076},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50698.001119889712},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33757.578668468057},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29103.079050957109},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31476.240952399134},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98274.907886358735},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62333.633759174932},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55811.124309471597},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29494.283749804417},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3743.1000509547603},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-512.71677839042422},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2876.8101572555147},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35873.455058644577},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51013.97382482353},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34001.558320708224},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21142.333995690478},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20368.10262670954},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82014.033026418023},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46816.869346621148},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44452.07660217263},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18378.083267363487},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4631.3544161486989},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6771.2650268895668},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9334.4241665996196},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28052.060253371194},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43438.7962061094},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27496.587897749188},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21265.080924737267},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20452.045485756331},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82246.190015464817},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46955.018005667938},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43264.046818626783},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18453.717402175334},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4656.4361971019107},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6820.1870678427767},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9399.6244975528316},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28218.865412417985},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43709.524685156182},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27695.316822561039}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324988.60568851494},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300922.93379297678},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":740393.46331688552},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532535.62910622358},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460870.14125671901},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311990.48439803103},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136422.41229564894},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154445.75092977498},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153168.34417325148},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982160.98444030422},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1010187.7624354502},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577386.45366548619},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321528.6416558965},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299516.6691116459},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739926.96771248453},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532076.73770230799},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447601.98257104203},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310704.32388269767},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135677.47528294093},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154340.76592113631},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153518.42289657952},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985464.45687891752},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1013715.0103897826},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574929.31286704657},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286644.78992300824},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258732.10541112645},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680105.0015182487},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473275.84746988374},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413076.27309015294},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266711.91514903971},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96449.220667231508},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94167.624449723226},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74723.413306735281},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882460.07817151281},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934711.95740206377},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525024.17928608065},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283439.35493694514},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257524.22812624089},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679680.10079013254},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472868.41647362965},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401196.01548485295},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265611.99823868467},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95921.874122788839},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94104.184428462278},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74918.952825539658},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":885433.18626738782},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":938141.39399664081},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":522672.07126669743},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298131.22438477434},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271370.96712638903},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698165.26629434037},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491027.9564969858},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427393.60493127356},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280275.75348431931},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108423.75780446854},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112224.79313438015},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98222.706198356667},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":912326.90031145653},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":957321.80649133772},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540710.04207569675},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294849.54160872201},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270103.66007996787},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":697727.90523042157},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490605.10980492306},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415097.5818503449},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279120.04465759394},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107831.22894565944},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112148.90772224711},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98464.540130199894},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915398.9737370885},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":960780.54386756662},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538326.469995972},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221046.77650303481},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186552.68165951013},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576964.42337854765},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371895.11961487768},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331311.25459131086},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189250.03155881958},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28063.695947520493},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8955.2721850542912},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59478.974352859921},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711893.29297203035},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":805589.10479548352},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435443.60132673953},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218276.78591598017},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185684.20249749158},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576610.68252845237},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371575.72629679885},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321805.39692192088},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188468.73735866795},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27908.599847442027},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8947.6376774732598},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59547.818140981821},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714301.21880433103},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808851.20721212937},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433271.18177895283},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161083.00910687813},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120572.78454096871},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482682.64083311742},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279222.03293723089},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256569.07422957837},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118441.38770653743},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34448.16201536548},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-103220.89189881971},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-182154.65213761656},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555976.57385233557},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687556.67826971796},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353557.14379673678},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158711.06238266034},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120014.55242811001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482393.94790370041},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278983.11569732847},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249233.67810375398},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117951.34955341657},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34262.980447032503},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-103148.28748905603},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-182465.17121883697},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557867.86120699777},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690665.81892426522},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351548.97918828181}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247260.69607454925},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248208.98516032274},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649155.0274898241},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457123.69036427361},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324286.55833503732},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244671.66574092314},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111054.09961885246},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91060.35042498543},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75447.501012534165},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434130.82037646056},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544377.95271253865},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359773.94949801057},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252056.11224658793},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249292.12621632585},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647408.41609362536},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456268.65023449739},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319968.91563693795},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245247.6558557965},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111459.1736534489},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91374.952978459653},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75619.67196333874},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435431.28938745667},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540764.40052785701},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364239.30543300183},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217747.81553054586},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213517.56122719956},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596117.24483621691},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406565.3656059074},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290733.77803025144},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209176.77680173499},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78477.957031452752},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55718.262893390667},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36784.009602632854},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390766.18500159355},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504359.10441931768},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327022.40998551541},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222286.34124776043},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214449.31439464341},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594513.33650133526},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405804.89405692578},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286837.80468967976},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209669.20715464442},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78764.20816159177},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55910.762346766438},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36867.952021251876},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391936.75161334977},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500611.16814857605},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331350.75850941561},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226588.81795502501},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223909.86985475221},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612005.46572100674},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421710.82967200794},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300784.98979117535},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219809.77478036651},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88236.60309671791},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66305.487040728985},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48366.2074427966},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403756.67726866412},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516347.31865878199},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336833.59869017842},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231204.29885560568},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224886.9734137918},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610358.80865784676},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420922.02876185672},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296762.69940721401},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220327.23664644896},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88558.449315070218},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66534.564211498247},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48476.579971001083},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404966.1579886151},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512639.63904915808},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341202.98972945841},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167257.63099003947},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154168.00387901909},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":505381.0176554377},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320070.95706104446},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233332.19478222384},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148452.66381275299},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22747.19064952273},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4744.4397850681617},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29360.900019306646},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316578.63020346733},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435895.47097592591},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270991.5772273906},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171356.67244710447},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154840.7649626791},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504021.24353475613},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319472.27199335664},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230157.60692772502},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148802.14140320921},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22830.161372493469},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4760.8324473822622},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29427.897623812263},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317526.96177787776},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431917.6324665884},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275085.53556836408},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121104.073531025},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99916.009552502626},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422438.17019084643},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241005.59631838065},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180860.86209080101},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92944.175113603589},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28196.832468074732},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60013.970835381289},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-89824.590430426819},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248763.08141354087},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373312.21308651433},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219773.26058400673},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124801.37824979638},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100352.02351136737},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421301.56147519033},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240554.80181057961},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178345.69956390926},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93162.978225527913},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28299.682296918494},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60221.313765593353},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-90029.563744341038},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249508.26582857984},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369124.21875628707},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223652.96063153181}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151075.88693727271},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143513.89977217632},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291121.16007474373},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223604.69876436461},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199396.45735027181},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130590.75614707955},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56977.400076293168},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43182.325038776369},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36606.683350993626},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237320.06959567725},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304173.09218838433},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184978.03216204431},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152746.36161881045},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143792.15135639935},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291687.72640052973},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224042.37373482814},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192700.92089880593},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130844.4276397589},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57087.157538887834},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43265.370615356034},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36677.365434757885},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237781.34545087389},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302124.82317274815},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186642.98207868013},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133362.85542004718},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123683.50820476533},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267488.67669441312},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199143.10332231678},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178917.76775006703},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111621.8171254058},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40201.539993538056},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26541.647264594692},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18476.522366785499},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213968.05749358784},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282099.56232120062},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168394.69752915166},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134999.14788541166},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123923.312071259},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268009.24960527278},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199532.89741420234},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172896.24290559004},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111838.64150279155},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40278.981916566314},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26592.689107277249},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18512.194910000595},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214383.95107296988},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280008.25580838294},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170027.58550816539},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138669.04552084662},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129623.98357328962},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274568.12265193148},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206470.92157060077},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185052.44999958924},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117304.23215196919},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45226.987084113454},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31526.598575164389},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23907.66952229926},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220963.48429725811},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288712.00161805656},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173362.47088752495},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140315.57775442387},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129875.30499955366},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275102.47354329925},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206875.05905953166},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178829.01540785356},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117532.09460593847},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45314.109585871702},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31587.227590761322},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23953.829670491225},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221392.97278174968},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286633.58759861509},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175004.96347520532},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103059.67207801185},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89757.977680686396},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227058.58566198137},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157294.58005862759},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143883.13886928235},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79170.046437894212},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11501.655204551502},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1926.9696989314668},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12540.279686030484},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174017.79243326321},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244336.50510986589},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140024.18233449545},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104637.48613087372},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89932.005779869898},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227500.47374220169},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157602.46027593364},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139014.70277087239},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79323.833334130512},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11523.812196859384},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1930.6793546003112},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12564.500929203692},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174356.04670944909},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242171.57070526679},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141602.21924111558},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75359.244236524479},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58746.327859631449},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190101.05527225765},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119040.44728800864},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111857.65170142884},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49505.574487485166},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14733.182194644533},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27950.402981308624},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40893.033172028394},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137498.87552407067},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209816.93567883866},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114090.4248112302},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76883.602616841003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58860.22970489868},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190471.01680110733},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119273.44925419518},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108043.26498274047},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49601.738223204622},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14761.561682839576},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28004.161501883107},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40972.003894465102},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137766.15897545661},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207584.69731873123},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115618.32183136654}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114650.2183910017},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108969.6335201079},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2296997.3650758667},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1773347.9020017751},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1655656.7132812133},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129793.9660792861},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468699.60418398539},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296493.09431032033},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206538.95155957411},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1040747.1195348286},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1413374.5700394025},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173377.8602458383},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1132544.8213597485},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1115025.9000709928},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2298988.8296632739},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1776174.737495176},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1645495.2440607673},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1135147.0060559267},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471419.60918142344},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299011.52251585969},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208438.67748688022},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1050245.0671088116},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1414448.0293341707},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1191764.5495093253},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":982876.36568133836},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":955282.95974262757},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2110451.8740060152},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1578784.1535346615},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1485155.1205641369},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":965773.39970795321},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331070.20314378792},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181592.97124689232},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101681.05806693391},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937227.2797895663},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1309768.5181052829},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067325.501595238},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":999806.48719639285},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":960499.91610770463},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2112281.6070714607},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1581300.8421649216},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1475930.2698427744},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970349.2993918357},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332991.50336837897},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183135.4310778823},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102616.31501277449},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945780.497759655},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1309905.3214842873},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1084769.4568111144},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022351.0943359022},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1001321.9850912704},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2166334.2246415354},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1637068.487025891},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1536231.2936385241},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1014908.0893154724},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372299.04444451391},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216012.9345934767},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133092.72895456513},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":968238.11767795798},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1340805.1820789857},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1099094.9914813142},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1039570.1399652176},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1006790.3687399891},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2168212.4066808326},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1639678.0845528233},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1526725.8655465839},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1019716.7924087744},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374459.60802473221},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217847.75960897456},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134316.9062784338},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":977074.34281524119},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1341222.5740372657},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1116821.3560671653},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757439.67436940619},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":692358.14937476115},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1791312.7016953712},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1245927.469133747},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1193463.6041125306},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685169.52398055862},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95615.929327372578},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14976.401524079876},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77708.22198244762},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760127.12162137486},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1132520.8694432864},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":885892.74882679444},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772719.77576832159},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":696139.22671389952},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1792865.7469472457},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1247913.5632552367},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1185841.1059908157},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688415.90394044411},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96170.81764532844},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15103.613457702111},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78422.963815451483},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767064.11063779099},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1131055.2562107586},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901723.88905615942},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551365.8526845586},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":452016.08183926984},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1499584.5517448636},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":941660.01103424479},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926825.6171973563},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428666.85480896017},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-119615.05971443259},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-194662.33302605472},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-241689.66747801856},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598238.18418921658},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970497.10954924836},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720043.34550113266},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565137.65501640143},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454484.60851671104},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1500884.6740371955},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":943161.08367342409},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920667.84481294022},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430697.90815570648},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-120309.22150432438},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-196315.80778535351},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-243912.68887347099},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603697.76296126307},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":967566.71206555027},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734400.19622595073}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Energy Revenues PLVS","index":33,"n_rows":139,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":151082630.83790287},{"$f":"+SUM(G5:G139)","v":147134856.86845633},308501334.68295521,232478197.16003951,215652841.96597156,147458813.94434151,58101583.826228015,40190190.204107389,28449772.889134202,192091656.51858279,259816484.14633778,192367387.39297295,153777915.86310941,148282110.32993314,310851242.1485287,232718898.2601856,211302464.79145944,147741881.65734124,58378410.031201616,40136379.239576235,28476787.810131781,192606994.00045347,258823884.88452968,193437657.56591144,null,132680242.96759877,125896148.21201748,282859376.66037434,206129316.09747976,192746312.91624975,125094564.26835938,39421536.051692426,22648503.606318161,11708527.754356585,172374195.2773782,240302172.8282477,174576132.51022911,135144002.38743755,126879873.63476418,285011780.05236083,206355345.43721759,188849080.58670083,125334749.54593489,39606549.027861528,22623940.146326788,11711294.448057469,172851304.40974796,239291260.39191753,175625262.35663608,null,138192939.55223024,132258504.9614515,290540789.27979064,214022497.5512208,199608288.94610715,131794092.81191213,45017409.603168301,27903364.903549921,16723605.445762834,178280840.76317379,246147961.87002015,179905755.53087398,140726055.75462133,133291217.53015748,292752357.82140791,{"$f":"+SUM(BS5:BS139)","v":214252922.0251154},195575310.64398235,132047124.13191274,45229926.535694681,27870039.938284278,16733636.040254418,178769401.74044621,245142535.40514946,180961218.26226804,null,101197719.32263313,89561290.356756911,238991507.15134096,161052053.46630624,153558173.44682387,86834148.055624455,7463996.0902664727,-7361545.4688157113,-16932138.311176766,138641864.22774181,206917387.5592458,144139125.83114246,103265388.2787357,90265254.512530014,240806023.59569371,161252982.582789,150436174.38573372,87000970.718700588,7491936.3991747629,-7336072.7454748349,-16970855.113780644,139053572.88461038,205875145.22410142,145152089.13032848,null,72419245.303846598,56347251.528229609,198891470.78951284,119846499.35956961,117735922.78218237,51859938.035385996,-21748694.857121963,-34794016.491492271,-43112843.312552921,107806819.88210508,176400038.11415541,116316368.80563322,74124844.203295723,56795483.251499556,200397121.56434581,120024484.1234663,115322571.81825355,51959699.235438146,-21864336.165901117,-34722805.217510909,-43189480.573315643,108158745.34286623,175329156.82080004,117296271.92034096]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16591.940981570915},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15963.88652091298},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35048.993138751684},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26835.296811268105},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23162.497783557836},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16233.483335214445},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6700.1229353531635},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3622.6801344698019},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2442.3071602957802},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13621.83273135705},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18823.861719902172},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15558.16181553826},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17018.790233309854},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16141.411376851316},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35313.537267567765},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26996.52193767533},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24269.623846296301},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16306.261050195697},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6723.0212526389496},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3631.0378174518696},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2442.3071602957802},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13621.83273135705},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18628.254909902174},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15691.702255538261},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14532.289924659761},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13640.41045109245},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32118.68919015444},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23770.525628432362},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20690.273779844796},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13774.193030664035},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4553.0041520895584},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2031.5150169796775},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933.29244314428831},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12211.373550158372},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17404.904794862799},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14099.71366312962},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14929.575841539996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13792.097010568004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32361.115903494741},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23913.337590715106},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21677.08858573105},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13835.945297178787},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4568.5646426244493},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2036.2017078818358},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933.29244314428831},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12211.373550158372},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17209.297984862802},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14233.254103129622},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15149.287644031225},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14336.440699169214},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32996.503345752775},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24688.621353365936},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21430.863583611801},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14510.908361199468},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5196.2040708563927},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2508.1711211001266},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1385.3392283782639},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12633.896625193827},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17829.973489726392},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14536.612515893141},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15555.429677642318},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14495.867487231784},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33245.555644947133},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24836.949240413258},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22453.719334804515},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14575.963457354246},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5213.9627115853436},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2513.9575098047521},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1385.3392283782639},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12633.896625193827},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17634.36667972639},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14670.152955893143},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11008.670405465698},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9665.4431358628535},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27105.57002329253},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18527.361974342908},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16460.830774888676},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9566.8768003729201},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879.74618475115506},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-690.62592404807117},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1648.3068497380095},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9798.3815604610973},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14977.374995003109},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11604.62287563159},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11355.379821335693},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9772.9259330295008},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27310.158600593673},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18638.672977129889},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17241.818923098755},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9609.7668983207805},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882.75323353621275},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-692.21951023662302},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1648.3068497380095},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9798.3815604610973},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14781.768185003111},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11738.163315631591},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7787.6963206441596},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6031.8877418640159},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22523.030156934441},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13734.53625626905},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12594.656734818291},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5720.9290552780367},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2478.0138274216051},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3178.9608247150791},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4008.1712943728799},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7592.642653817009},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12758.346937947601},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9323.8366777942338},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8088.1732763499604},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6098.9634598687344},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22693.030534534621},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13817.051932650851},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13187.496779429479},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5746.5770657057947},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2486.4819990260571},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3186.2952718690349},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4008.1712943728799},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7592.642653817009},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12562.7401279476},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9457.3771177942344}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9256.2810275608408},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4397.4614224319848},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8034.0367911475514},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6122.8876935423141},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5635.8448332499274},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4578.6382758413511},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3379.4251110822834},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4770.0766807543805},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4654.2592718540018},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39272.975381830613},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50079.511530491058},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25465.794088421651},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9256.2810275608408},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4397.4614224319848},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8034.0367911475514},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6122.8876935423141},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5441.4570713302564},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4578.6382758413511},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3379.4251110822834},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4770.0766807543805},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4654.2592718540018},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39272.975381830613},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50079.511530491058},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25465.794088421651},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8092.4892326421104},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3757.6819205234906},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7362.9228981787201},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5433.1278215492521},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5031.3617331063624},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3883.7897353252911},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2294.0960947865801},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2647.1332303839508},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1632.4590676569323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35064.459429907765},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46167.560186754235},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23014.377916373334},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8092.4892326421104},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3757.6819205234906},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7362.9228981787201},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5433.1278215492521},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4857.8233769406497},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3883.7897353252911},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2294.0960947865801},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2647.1332303839508},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1632.4590676569323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35064.459429907765},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46167.560186754235},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23014.377916373334},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8441.1195896526551},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3949.3369546389026},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7563.9645940576629},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5639.7551852017696},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5212.4432288945391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4091.9414818885889},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2619.2218123566172},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3283.0910849136981},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2537.6822257883459},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36325.180140613491},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47339.440758115437},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23748.734438711857},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8441.1195896526551},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3949.3369546389026},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7563.9645940576629},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5639.7551852017696},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5032.6591371915974},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4091.9414818885889},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2619.2218123566172},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3283.0910849136981},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2537.6822257883459},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36325.180140613491},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47339.440758115437},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23748.734438711857},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6101.4920338236752},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2663.1569361381034},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6214.7915169273274},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4253.0971846332677},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3997.221292888732},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2695.0534821476649},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437.3318172965399},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-984.76594728006989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3537.1904935564457},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27864.59472210905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39475.05367373323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18820.532631506685},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6101.4920338236752},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2663.1569361381034},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6214.7915169273274},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4253.0971846332677},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3859.3517811283559},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2695.0534821476649},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437.3318172965399},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-984.76594728006989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3537.1904935564457},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27864.59472210905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39475.05367373323},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18820.532631506685},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4281.5025754234539},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1662.6412474574533},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5165.2737114898846},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3174.4199664780044},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3051.9036898210802},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1608.4183774446615},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1259.9540522021366},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4304.7194968097692},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8262.8162807827212},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21283.129977769939},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33357.369876286655},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14986.898805628651},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4281.5025754234539},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1662.6412474574533},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5165.2737114898846},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3174.4199664780044},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2946.6394076660263},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1608.4183774446615},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1259.9540522021366},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4304.7194968097692},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8262.8162807827212},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21283.129977769939},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33357.369876286655},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14986.898805628651}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3993277.4560992378},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3317876.5961182173},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7770725.0513368305},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5530593.0497031529},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4514743.0323031163},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3292531.3378190445},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1515871.7983641326},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1455070.7903686352},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1302065.8785048609},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8841594.5394269526},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10405891.350237858},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5522541.230471042},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3984092.5293856133},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3308629.3771805596},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7729628.3258998115},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5505768.1884415913},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4493859.2118049078},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3283402.0263844095},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1512419.3289945938},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1452365.5951430504},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1300338.1626417246},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8830546.3266102988},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10388512.335874226},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5505123.0126947612},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3507750.285026426},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2836278.1723211957},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7123769.6246531699},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4898931.8241358148},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4033645.1231238656},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2793159.5169272209},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1028516.5355966603},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":817627.96846070478},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526918.8554553719},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7925561.6044548545},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9619990.3824690618},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5013177.3931934144},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3499592.5168634327},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2828396.4418724058},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7086115.2836941453},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4876962.1091843229},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4015007.1848153202},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2785411.4630335025},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1026163.5553782126},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":816125.48253497644},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526370.20155013236},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7915704.1442299914},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9604126.7893897332},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4997305.1952311182},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3653196.8431895673},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2980547.8184530414},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7317574.3089269437},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5088154.9133006912},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4177764.8329950813},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2942753.4365257681},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1174510.7245842672},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008583.0169031022},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":759125.15263095498},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8199972.2770056436},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9855418.1764820796},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5165764.5631783688},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3644731.375097964},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2972257.0365386489},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7278888.7528186366},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5065329.8987313965},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4158454.1087870263},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934591.6073229993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1171828.3767788098},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1006720.2423291639},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":758223.29397456162},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8189758.1099342471},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9839100.6174393594},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5149429.2330286419},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2677117.8284505391},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2012366.9564819376},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6016968.1779412143},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3818295.4627198023},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3210590.1800357159},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1938841.8452392942},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194756.6077160727},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-272899.4595267346},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-799190.81321758358},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6358426.4729666337},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8275483.0296863904},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4141765.5327325966},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2670717.3074222794},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2006821.2828503759},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5985203.0156848319},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3801210.2883969555},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3195794.4626192721},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1933456.8256158112},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194284.61671709805},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-272344.36878156499},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-797722.34596278821},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6350606.1340594273},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8262211.9961570194},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4128538.241816733},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1917828.8070142732},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1259221.8850699593},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5005230.4583937898},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2830475.4962686743},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2458227.8356820447},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1157901.9436061934},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-567391.26495784451},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1269760.9439182258},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2011400.2623818989},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4925893.3579578139},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7046456.0826579258},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3345199.6707088794},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1913034.6022896825},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1255811.6231728303},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4978848.6503499625},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2817855.3269486148},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2446944.3288928298},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1154676.9960632829},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-566143.82583766221},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1267325.0027865735},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2008087.9255075185},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4919935.1710043196},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7035554.9324483285},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3334390.1144567369}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1379622.8615032122},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1041551.5663725662},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2214476.2142709051},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1576272.865219471},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1270696.5532233443},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":941080.24731474998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437677.66016325355},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427816.04691330239},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365123.21010560152},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2401526.2789699323},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3044073.7408755762},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2008113.7737414478},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1377921.3132024654},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1040709.4505328152},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2203437.7202685005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1563433.9801231804},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1268771.8709734227},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937134.94606302108},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436474.56031884742},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426949.17921526701},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364618.48209284316},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2397103.1901933248},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3039087.1763550681},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2002424.54623442},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1210287.20164665},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889582.35563827876},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2029563.0716113457},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1395475.569866918},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1134707.2707907171},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":798411.87957523891},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297301.18465796724},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240000.01010218181},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147637.77877671496},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2151414.3588315761},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2813835.6613852954},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1821148.4633610407},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1208664.4487172405},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":888865.65635353886},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2019449.7590760742},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1384111.7708735501},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1132998.2208694576},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":795064.11439334159},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296482.81143538991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239516.78809965498},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147471.1645169293},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2147460.2923001405},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2809370.0409900118},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1815893.0573178255},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1261014.1029774263},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":935106.89054583479},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2084956.4291026187},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1449635.9668558855},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1175444.7912742717},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841150.21489973785},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339352.95112080558},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296262.97075515578},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212788.62783737254},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2226338.9358831933},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2882806.7472793353},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1877156.5768321103},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1259367.7457757061},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934352.62095123413},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2074565.9653220866},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1437830.284875433},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173671.1456271678},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837623.44930362422},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338419.3275758723},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295664.82223710045},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212520.72680195936},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2222244.3670785036},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2878185.0706743822},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1871771.2134095186},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920590.34529612924},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629595.75477060047},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1713216.495989023},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1086170.3228523354},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902058.88679725863},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554337.0186167967},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57147.257871993395},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-81312.792425554129},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224432.97000345707},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1723526.7121229642},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2419947.8772232709},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1501291.0705963792},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919102.39428257488},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629093.61620952468},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1704685.9697541054},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1077330.0785976739},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":900718.7373650861},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552011.50900193618},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56987.069068413082},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-81139.679241296413},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-224021.14442719144},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1720375.0416733695},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2416373.4800679097},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1496777.8396767636},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655775.69613312325},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391939.5324588432},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1424041.0852072726},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803431.45745940995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689392.7883048947},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331225.86895345966},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-162379.72860657948},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-375027.87841189047},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-564546.37697402248},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1332390.5483696926},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2059891.3108991506},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1208906.3885041419},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654410.96883177431},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391633.52589407918},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1416957.3989695455},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":796898.01857085712},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688389.85431518266},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329834.81286615925},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-161938.2647785194},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-374254.80299672962},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-563605.7940471404},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1329972.3558030797},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2057131.5893760319},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1205071.5869173452}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1214842.3938918093},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672215.37630450714},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1429160.1937278952},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1031329.1499474929},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917622.7436877673},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563423.48541934998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383367.74246049143},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584826.85825816682},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549066.6488430457},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3234242.9392439122},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3836275.5773017844},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2372054.0635157446},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1210444.2213379447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670094.96072546823},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1424976.6862706393},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1028272.778890237},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":895812.14750915486},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561067.98297774908},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382377.02418710757},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584021.08964562416},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548632.19027023506},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3230903.7419019425},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3834244.6781692412},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2367214.503502361},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065521.1616234977},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574468.94280425808},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310144.0487462857},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":913455.74364201096},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":819719.0395653313},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477967.24654142233},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260329.52468756589},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327434.8411492345},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215558.37785598179},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2894978.9143701261},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3543439.5080499863},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2150668.1927084322},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1061480.476348192},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572665.38830377231},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1306318.0493546331},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":910756.88065035851},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800252.21592690656},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475967.47695181414},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259653.89227912459},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326986.56397265953},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215439.03840738506},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2891997.2417233954},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3541766.1003534114},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2146143.7185599906},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1110252.4569825537},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603750.27487455227},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1345797.0249024327},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948766.39620181767},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":849047.48428360943},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503566.87630240608},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297187.36985832651},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404540.27461950359},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315465.51596079103},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2996610.270278458},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3631162.7106147096},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2216987.4737977381},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106104.6813169441},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601851.80013883114},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1341863.9288934218},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945960.43659280648},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":828878.55030121701},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501460.54188588291},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296417.34900509333},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403984.90580721357},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315251.77810411551},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2993521.4960327256},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3629382.211282419},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2212368.611204505},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":810064.6818060868},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407245.83971726772},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1106533.048645447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711799.72338643786},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652226.88030386274},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331770.02039635018},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49837.62398584804},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-112907.4840842043},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-355002.47006990807},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2314571.2107475507},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3042460.0406410033},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1771924.6317383014},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":806635.5802980247},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405984.36630256404},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103318.6685831959},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":709712.47972418659},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636769.74687167187},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330378.83312785602},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49701.03565490144},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-112744.1703811042},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-354582.70854155743},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2312201.1858799476},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3041398.2238241034},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1767939.2016673547},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576549.48619273782},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254385.61218911732},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920410.29868991277},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527464.03908417479},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499120.70596998156},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198129.74677402197},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-142575.02259301243},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-515428.58782453375},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-876557.56277283258},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1784015.0136849661},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2584509.9490485061},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1425711.5437381412},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573679.43921773706},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253619.66024591899},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917755.00566842919},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525935.88246269128},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487328.86845640244},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197294.87038816171},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-142218.86561058759},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-514706.21308683098},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-875645.00391878001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1782204.1018642965},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2584007.1932662087},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1422218.8589805658}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438820.97140235471},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358349.51950587763},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":748437.34123800381},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588794.21584480826},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552051.48107404239},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396788.14449088089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167076.52796049204},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109055.20989810862},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84828.976921272013},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483250.74358358758},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674351.15122520481},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500833.58948788862},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441951.91433713422},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358451.79989132535},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":748621.61192146165},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588928.58732826612},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533565.95943534747},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396890.11218094704},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167123.279202548},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109090.26818156648},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84852.584163328022},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483397.32426704548},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670226.81590866263},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503592.2491086229},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386169.63238046202},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307223.1554939957},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686526.73746798397},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523045.57114690274},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493904.59623257327},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336543.90920837777},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113138.05929313172},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61868.29848999597},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36574.264132887314},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434722.36935277918},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624434.52669166983},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455185.7965949463},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389285.11391145305},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307310.44842027233},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686695.54259024444},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523164.47706916323},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477336.30113587057},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336630.4321242912},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113169.84386306125},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61887.891212256472},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36582.904702816842},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434853.48447503982},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620294.72581393039},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457929.48538614518},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401942.08858820447},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322538.78378415568},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705072.93790462438},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542741.51124037185},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511323.32122259436},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354590.92530358315},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129296.09346230805},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76003.807815857843},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51029.648524070981},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449259.73291479802},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639387.7603438308},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468860.24111542956},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405062.20180223894},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322630.56641663611},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":705246.37595533917},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542865.05009108677},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494180.69369226974},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354682.0749208965},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129332.3615113869},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76028.03346657267},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51042.772573149865},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449395.48096551292},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635252.59239454567},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471608.41463118867},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296094.52705292497},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219756.95408420073},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580611.02365950553},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410563.7956341448},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394427.79518890614},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233478.99311589188},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20860.952258905181},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18858.347671834585},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45979.160294865411},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351700.76911585778},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539037.9290745852},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377092.25084311445},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299183.55745084654},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219818.60669460875},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580753.37053626496},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410656.24331090425},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381139.46193011373},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233539.09334846211},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20867.132075123998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18865.213195075143},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45996.124478646598},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351805.42599261727},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534871.66995134461},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379810.32776817103},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213756.01735652983},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139803.26824948032},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483792.46322920313},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307743.13580757694},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303495.10610109958},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139266.37396678102},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63490.428121553363},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-92651.342013427609},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-121442.03000784823},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275809.93544698856},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460976.08773268142},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305706.19860668911},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216820.86852236721},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139841.48280351204},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483910.62437233701},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307811.39775071089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293205.01712537021},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139302.32097343227},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63507.653854004369},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-92682.393270293629},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-121482.39974029924},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275890.40659012255},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456785.64287581533},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308400.86348153464}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480886.07012914517},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425972.22474654153},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":904682.24587949598},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668434.56134995213},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595027.3147411407},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414494.08383915341},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177916.17259583506},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122678.89707135523},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96802.818548221359},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624674.47734990146},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":859234.28728359751},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588241.26363967801},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490127.71425938042},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430385.98295397672},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":904437.04782274365},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668319.14034183079},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573455.63247370068},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413744.85866417899},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177486.0414276816},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122278.37240409918},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96630.666375977569},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623794.71048945037},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851137.73027880467},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590516.08169644745},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422907.2402286118},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365024.42699441756},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":829773.13725654269},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593489.94013996981},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532339.31291900936},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351575.47054400679},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120498.66773340506},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69528.502682223203},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41009.151880015357},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":561528.31243470754},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":795469.95723549102},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534250.88972190127},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431548.79563993617},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368822.48541243223},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":829555.25337642129},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593401.60880839743},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513009.20576558675},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350938.81137305906},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120203.11189212211},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69311.344692969986},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40983.232409265045},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":560760.2135779555},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":787480.68216798245},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536684.86586450902},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440275.62197483995},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383282.20521737984},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":852213.22438946972},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615940.66557258961},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551118.39398054359},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370423.63454676734},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137698.89659413655},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85450.458011379218},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57722.936952561162},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580444.6427562905},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":814571.46770005138},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550424.4728458497},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449096.94248265779},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387264.70524972293},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851987.15815990069},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615844.21914375678},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531116.79117327824},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369753.25463097298},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137363.02680283561},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85178.369930081128},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57653.211399699881},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579643.09216344089},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":806550.05480491789},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552810.77092393662},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323717.94500695798},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260755.86699214909},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701619.78019949188},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465275.82869230898},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425093.63841577561},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243935.26946068049},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22269.678799671368},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21400.378932934356},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54441.79951285381},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453498.81952093623},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":686382.91686915152},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441884.98397931969},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331332.87781825138},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263500.5956295263},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701448.62499489263},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465233.84196495288},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409598.38367533236},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243491.18648736371},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22204.352368837193},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21303.836014641871},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54217.54631498731},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":452921.76057659253},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":678577.1780987276},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444591.24534034601},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233048.06772300706},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165442.98550777638},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584473.57876794413},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348074.09109500074},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327059.34827677353},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145540.33882592423},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-67522.373381417841},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104519.3336466421},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-141694.42118022154},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354748.03352482046},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586665.41669755918},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357452.43185576587},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239724.55506038392},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167224.85538366614},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584345.13868966722},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348074.468410737},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315069.56856677477},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145272.29158476967},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-67377.244920462545},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104136.03374789652},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-141241.48276876827},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354345.60597971885},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579027.45020030881},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360407.59172227193}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1709533.1243195937},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1595450.3432089561},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4264165.70718168},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2946934.5269897403},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2369486.2754411697},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1734446.1276066503},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":741339.48276752466},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491184.81412786001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364563.00635197607},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2401995.5724500697},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3220260.8353107837},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2096134.0321442797},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1703827.6455365063},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1594318.2689871634},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4260626.3567219377},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2944399.6416094238},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2322911.1015037484},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1732242.8997973111},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":740664.76170199609},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490482.54833741556},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364669.75107811979},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2399560.1953227939},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3222743.3077312629},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2091048.3965298505},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1502708.0461203181},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1364846.4075759528},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3910239.0082367649},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2612066.8040715661},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2117689.4406140866},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1471306.5591788036},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503066.71579991409},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276208.20863085362},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152247.3545941975},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2154650.4121080572},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2978252.5948508517},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1903125.4331611474},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1497336.5278386881},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1363923.0394395553},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3907033.3771487614},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2609865.6048037177},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2076115.0517324205},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1469431.9246560009},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502595.62462348409},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275839.91165668453},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152557.60864458085},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2152548.8250284735},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2981068.9446246102},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1898243.2736116867},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564665.4350331542},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1433927.0908723879},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4016262.7763604661},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2712381.1853053877},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2193118.7577850511},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1550133.7532569394},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574444.70641344064},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340607.50329040224},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215849.52277790572},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2228746.1669770693},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3050749.5995895136},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1960943.8995426646},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1559193.8741413606},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1432941.201864663},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4012957.1748961299},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2710080.0256244941},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2150046.3127330863},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1548160.6839494125},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573912.61501236178},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340139.16121524788},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216098.81272055567},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2226544.5883491677},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3053465.9316613264},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1956000.7858487573},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1148874.8663899894},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970332.72232190147},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3304746.6261259336},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2039180.2265791115},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1686919.2676321757},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1021131.411076199},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95433.31121798986},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91570.479296676422},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-210979.01438408432},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1731496.0957325648},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2564228.5993643133},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1572929.2747064284},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1144074.6826252558},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":969766.40536356799},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3302111.9170337953},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2037549.8924076753},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1653900.1453208479},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1019818.9289211149},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95310.586940657216},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91367.427529085762},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-210320.59969511969},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1729965.5515601826},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2567616.1414063368},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1568395.2188960961},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825432.59458589135},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609704.0138620889},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2751260.2860962586},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1515499.1623797179},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1293148.1592219856},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609622.03051718872},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-277188.2573463312},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-427760.47265759122},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-543007.68973620213},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1344686.7142141031},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2185765.3309290698},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1271093.8286553361},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":821154.67313201842},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609464.08077841485},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2749147.4622255852},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1514390.6614174168},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1267949.4873769167},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608823.41718315065},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-276992.53613092838},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-427035.14557605732},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-542031.01809919975},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1343678.1657893884},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2189675.0052511278},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1266877.9777807111}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3748250.2332753753},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3267254.3178419005},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6944114.3613666445},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4846203.755246304},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4520740.9324892685},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3374616.9983847896},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1450580.4741840134},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":925793.8065514476},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631370.10671408393},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3967525.8966538929},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5518748.2847440802},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4292785.2527667582},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3789319.7534896014},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3271354.9395982297},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6952833.3278262354},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4852287.4481408857},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4367277.7782376623},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3378853.4060970964},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1452401.1189465702},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926955.67187146447},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632162.42069764296},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3972503.8250841592},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5475406.6311784638},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4330217.2842270229},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3284807.8960646121},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2792125.8117939779},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6364137.4989221524},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4293631.0399191473},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4039344.2719047377},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2863130.1012493419},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985228.52264699806},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519342.90630694537},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241452.92658437503},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3553521.2754130708},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5099062.6473567635},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3889947.6771829799},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3325295.8363444563},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2795630.1072864728},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6372128.253634613},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4299021.0441903034},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3901897.2445142935},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2866724.4013107438},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":986465.09718722838},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":519994.67833902955},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241755.95095425722},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3557979.7688575527},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5055194.3997471947},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3926874.2716533076},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3423638.6286587287},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934457.3021968133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6537877.8032400729},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4459162.0428527482},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4183553.4770014174},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3016353.2639603307},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124631.3073274249},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641101.0447284258},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358258.15438086231},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3677542.2382153403},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5224785.4392112596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4010623.3928962369},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3464300.7894658521},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2938140.2356889597},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6546086.7041213661},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4464759.8514008326},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4041308.591394485},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3020139.9164859373},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126042.8483960479},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641905.62244779617},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358707.75240201311},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3682156.3357853442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5181074.9403247396},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4047701.3981936714},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2491957.8354015425},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1979283.2322617332},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5371921.9552585855},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3348298.0919095846},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3215778.2294827951},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1988086.142462776},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189111.52300825255},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-176007.07586108192},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-425611.42014754703},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2845248.5029229326},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4381070.8793525668},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3200779.3155671288},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2531450.817626778},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1981767.3419047827},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5378666.8964543883},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3352501.3442959758},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3105731.3469083924},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1990581.9345781035},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189348.87914735393},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-176227.96362247985},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-426145.4649634891},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2848818.3549401578},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4336301.7427085498},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3236841.2161673517},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1767206.061087091},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1236256.1064749847},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4464928.2985120025},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2484160.2613406396},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2462948.6843715096},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1188200.1448463725},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-538626.59126714664},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-811633.10195274348},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1035381.2781097839},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2197809.6314021982},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3724747.7816800717},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2570803.9675615379},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1805789.5427002655},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1237807.6545389916},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4470534.4297341909},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2487278.6925523491},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2377948.534536575},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1189691.780409893},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-539302.63016334386},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-812651.69632359804},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1036680.4958225316},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2200567.1678466722},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3679155.1338091902},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2606075.4432785567}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8750.6618880854112},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8463.7782226313302},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22680.638474072533},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15997.465600704472},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13837.099235595777},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8683.3682650499177},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3353.9493966594391},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2018.425119109038},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1397.1358192518464},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9269.2217929077833},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11770.032468336489},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8520.5320506547014},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8836.5758880854119},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8463.7782226313302},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22680.638474072533},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15997.465600704472},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13354.47090612486},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8683.3682650499177},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3353.9493966594391},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2018.425119109038},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1397.1358192518464},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9269.2217929077833},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11663.570009658142},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8584.2893706547002},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7668.0601320438655},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7227.2442437690224},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20780.478095713559},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14157.8163092346},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12357.040871600082},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7367.9183499918663},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2278.7353562758763},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1133.088259103311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565.84111784945367},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8322.7460772654194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10891.613536780329},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7728.1215949186653},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7753.9741320438652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7227.2442437690224},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20780.478095713559},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14157.8163092346},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11924.995736507713},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7367.9183499918663},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2278.7353562758763},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1133.088259103311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565.84111784945367},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8322.7460772654194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10785.155235510905},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7791.8789149186641},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7992.3688600800197},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7597.6655548563194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21349.698117694243},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14708.90937593226},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12800.413370090926},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7761.9800503050246},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2600.8309891874724},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1398.3034865400577},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":814.86724932439529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8606.2763170272901},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11154.756400521374},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7965.4993984814009},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8078.2828600800185},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7597.6655548563194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21349.698117694243},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14708.90937593226},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12353.215320884603},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7761.9800503050246},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2600.8309891874724},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1398.3034865400577},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":814.86724932439529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8606.2763170272901},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11048.296853841075},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8029.2567184813997},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5815.9616096744448},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5111.8008294849533},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17529.712789465037},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11010.572444724798},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9824.9796647164221},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5117.466759336492},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439.27562483532427},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-381.53249692737165},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-856.32513999080834},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6703.529902326487},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9388.8278669092633},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6372.4779097051432},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5901.8756096744437},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5111.8008294849533},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17529.712789465037},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11010.572444724798},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9479.4714847346659},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5117.466759336492},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439.27562483532427},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-381.53249692737165},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-856.32513999080834},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6703.529902326487},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9282.3766780714268},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6436.235229705143},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4122.9407512667131},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3178.0539030080959},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14558.157333426945},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8133.6469222670603},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7510.3984552163611},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3060.3075759566982},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1242.1919946873304},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1766.0617223255429},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2156.340830067028},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5223.3890106120898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8015.1172062295891},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5133.2711353813829},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4208.8547512667128},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3178.0539030080959},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14558.157333426945},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8133.6469222670603},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7243.9945281973087},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3060.3075759566982},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1242.1919946873304},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1766.0617223255429},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2156.340830067028},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5223.3890106120898},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7908.6725189330482},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5197.0284553813817}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445338.37856262067},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429054.64965295803},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933658.38684535166},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661278.27985931048},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598613.98138233484},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412783.22558354662},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167367.28046289849},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116934.06351924449},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89536.618402021471},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634838.59752005548},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856834.58114513161},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569702.38692106528},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449899.02816262073},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429054.64965295803},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933658.38684535166},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661278.27985931048},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577935.86595224799},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412783.22558354662},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167367.28046289849},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116934.06351924449},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89536.618402021471},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634838.59752005548},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":848578.6686067828},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574198.73724106525},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391417.65787395695},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367490.8028890639},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856179.20128484047},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586927.48631039937},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535389.84426277084},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350147.51149345282},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113413.720401144},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66123.467187368718},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37487.538266498006},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570637.80189606082},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":793333.76430426526},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517238.45973605843},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395978.30747395696},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367490.8028890639},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856179.20128484047},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586927.48631039937},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516849.1442235189},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350147.51149345282},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113413.720401144},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66123.467187368718},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37487.538266498006},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570637.80189606082},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":785082.00917484029},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521734.8100560584},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407570.37538410863},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385933.12734086812},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879389.19145729532},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609200.32223530323},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554329.53226531111},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368910.92902241438},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129576.27541179593},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81344.502785353412},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53079.57927327029},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589870.06182131427},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":812356.33564593573},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532954.77406697476},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412131.02498410863},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385933.12734086812},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879389.19145729532},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609200.32223530323},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535148.53909627418},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368910.92902241438},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129576.27541179593},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81344.502785353412},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53079.57927327029},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589870.06182131427},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":804103.33510563616},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537451.12438697473},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299170.91381017235},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262168.31566190475},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723628.99592058687},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459729.28614080045},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427226.95769459836},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242991.29004228004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21110.795240259155},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20802.523706151398},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51557.231771720159},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460804.06289963285},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684697.53830159234},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427483.97571200051},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303731.56341017236},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262168.31566190475},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723628.99592058687},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459729.28614080045},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412342.91520736238},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242991.29004228004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21110.795240259155},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20802.523706151398},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51557.231771720159},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460804.06289963285},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":676452.89560375386},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431980.32603200048},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214847.28850951145},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165892.02928657562},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602463.59367145714},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343456.20269621519},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328354.23529145418},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145038.7697881725},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63264.185735108134},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100262.3979747276},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-132953.90218964161},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360403.99841495679},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585392.13182358001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345438.54899574065},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219407.93810951142},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165892.02928657562},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602463.59367145714},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343456.20269621519},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316812.77821900335},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145038.7697881725},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63264.185735108134},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100262.3979747276},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-132953.90218964161},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360403.99841495679},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577153.9906670386},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349934.89931574068}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233951.18734376348},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220830.23681304225},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419510.11741610337},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327445.56962493772},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299095.6814038856},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207250.49961671198},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87291.713659135508},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60086.763281589017},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41976.171826378682},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267011.69201968424},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350467.1213939591},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276762.0974554267},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212775.37530791672},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201612.91314531182},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384663.04427977535},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300670.92903116194},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272359.32663343952},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186822.03050647595},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77915.87249880319},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53018.817262851575},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37203.568500642337},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237354.27815956218},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306624.66695705277},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246357.72562109388},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205341.30433287501},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188966.96513384423},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384600.89098685968},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290380.86802049319},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267353.58156518702},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175823.41080959537},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59226.542680290011},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33843.510245152451},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16754.473153343348},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239489.8652853457},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324105.34894391656},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251041.56375782497},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187090.01744722112},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172570.92152308751},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352681.36127960333},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266690.87102420989},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243459.16501665814},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158489.00182806479},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52851.556697995562},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29894.951290285597},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15014.541656140387},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212964.66825303371},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283409.15090475674},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223694.75000184472},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213911.80102452118},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198512.06059640372},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395058.44544473325},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301484.12567299203},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276862.37828238896},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185237.84149940123},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67633.863148295306},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41705.049323841209},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24309.991117281828},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247734.41926988796},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332002.39219582471},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258746.51483640066},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194784.43110438497},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181270.86248483},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362261.92853469949},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276870.07988779357},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252116.61878640609},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166976.56287332397},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60359.928387856795},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36822.033681378249},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21661.5797125098},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220270.92221202014},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290363.6883785848},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230483.76614335467},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156395.95415777795},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134455.76739601849},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324878.72046030406},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226971.14353911072},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213049.68275837583},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122058.42805651033},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11213.077516494217},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11053.045574849133},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26394.423089702166},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192405.9451428593},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279006.03192425251},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207039.26818603312},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143147.90015908101},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122886.32654620433},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297967.58726533636},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208558.30761989951},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194017.21064334188},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110017.28980959477},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9971.908665081326},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9665.004861877198},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22946.106017093553},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171239.29674226145},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243692.40119827382},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184923.2780153401},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111654.54447159207},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84626.563564647295},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270286.11688677006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169007.71185539663},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163409.97284965203},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72911.346433414641},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32676.487225853478},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-52093.413868371528},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-65837.239157224511},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149366.08633726306},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237780.3176914303},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166816.35168288683},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102979.99319685015},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77469.166162214169},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247953.20653473912},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155418.77902165975},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148821.85034070478},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65708.837263011519},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29224.78505509525},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45827.136689304774},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57646.294766897525},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133097.73815920309},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207386.94289295003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149481.90705611708}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602776.65910970548},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532442.00129911327},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103159.1554147061},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":845957.14425318222},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745962.30091877235},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503562.42861381214},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209527.06090966027},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140453.73128951949},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102816.96894559289},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652292.42257325456},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869492.59456936829},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":675420.0922478796},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600131.51025058771},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":530645.76761035621},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100012.3565654564},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":846375.13859122409},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":743564.07805079641},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502773.13943453075},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208976.39933222346},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139914.48641722635},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102483.24790591346},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651289.2530747545},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867977.29265804682},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672014.49627059139},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529782.32000007003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455576.19153643434},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1011424.5638760807},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":749808.58592842659},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666903.71155061724},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427164.70152188861},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142147.01984810695},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79170.588618766269},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43190.516314381253},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585371.84171634819},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":804368.90405314835},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613144.87955781422},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527426.5392742909},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454047.37070448801},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008544.6415778904},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":750185.99564055214},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664772.14904843678},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426494.25603410928},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141771.01101956825},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78872.731223419571},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43096.303602814616},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584486.76341833489},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803027.73937201826},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610030.13590885047},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":551648.81073720229},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478602.4362792396},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1038904.963323785},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":778611.25180144852},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":690586.83455982746},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":450050.72545429767},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162331.66788673218},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97528.824173713438},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61052.466844409915},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605418.85192673164},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823877.63024768163},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631800.30377358734},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549206.34567830293},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476993.50812900299},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1035945.0943653071},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":779000.81921453413},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688375.39015872509},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449344.67865125067},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161903.3393473422},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97158.655732152853},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60886.506012344798},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604498.39773281896},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":822484.3002866488},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628598.43117982103},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404904.72133386228},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324075.34010356141},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":854486.4280466293},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585319.10324704438},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531651.48631429346},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296464.63876131806},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26874.276393860499},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25671.67434011697},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58817.50666924243},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470885.1357512942},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":692956.2905937389},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506605.39838678506},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403043.98718378495},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323004.00509610953},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":852063.07406925876},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585627.08140202437},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529976.1222864904},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295997.50924286491},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26797.060816262601},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25556.569732699412},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58501.972197121846},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470202.08607248991},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":691913.03722203302},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503988.24045159935},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290752.92177447077},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203869.1622543339},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711027.78681896231},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434957.70410721458},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408016.14202482637},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176990.46944673924},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78497.633748507098},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-121508.98314860227},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-152064.00978467596},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366231.74994692497},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591112.96195958601},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409216.64628317929},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289344.7144033006},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203216.01938619884},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":709021.78628208127},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435202.21421605168},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406757.7933573653},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176709.19298780715},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78301.719576210759},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-121016.38605038822},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-151373.92151842522},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365733.37654866691},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590342.03214665351},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407054.33617714379}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93289.824991189773},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86479.105273483903},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185727.51734964192},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137724.50445534594},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128913.93556061859},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89428.108083305444},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34910.775043104382},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23057.889567724163},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15854.680054425598},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93150.936460105542},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128288.03809606629},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99778.452349265193},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94321.851989290139},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86651.88401168237},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186098.48131316592},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138000.93391480995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124586.99650914353},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89607.507575742231},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34980.452484691501},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23103.90583018434},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15886.314953030642},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93336.768738838306},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127461.66699003815},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100671.81082527441},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81872.935687447985},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73975.506693683623},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170251.83286155801},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122098.50884761408},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115216.56611014847},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75868.33639599364},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23691.782561554875},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12990.050357964359},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6472.4807244151525},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83625.314837034239},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118704.30421105505},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90544.709934522543},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82882.150982782245},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74123.303561657667},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170591.8864897319},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122343.57481415529},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111340.45232498521},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76020.533961840541},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23739.068198677214},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13015.973863094747},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6485.3948106353319},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83792.143599575313},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117858.72587579794},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91419.559626002054},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85293.02698839354},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77721.13718860966},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174887.79389137431},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126779.4977076096},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119319.80761990338},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79930.358542024565},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27052.591059448048},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16006.014547906449},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9283.051752881669},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86478.850049860353},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121575.2477770894},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93310.80858606007},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86309.075853197952},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77876.417730530491},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175237.10714940249},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127033.95905379046},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115308.64272488536},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80090.704831225448},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27106.58447954218},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16037.957123794848},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9301.5739242711716},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86651.371585510235},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120735.42324007397},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94191.20284675427},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62341.096124549724},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52584.541526008667},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143776.26858957874},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95365.794611631849},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91783.315999486207},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52670.486433543403},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4498.5018545964585},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4233.8549421979988},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9578.4423585332534},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67329.027089221388},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102308.59889452875},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74747.764671089622},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63311.285507769906},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52689.599792580571},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144063.44128890842},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95557.204394285931},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88678.467183110624},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52776.147359521099},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4507.4799351949405},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4242.3058189242402},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9597.5555517462199},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67463.34492698143},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101430.16112534289},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75590.949817146888},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44486.855983611706},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33030.857003861311},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119574.70371103669},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70929.166507490532},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70362.759404644705},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31465.111351014442},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13046.25841905483},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19978.390442992473},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24250.743668597963},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52432.435607486797},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87321.128868542291},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60307.626899205672},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45421.371409734296},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33096.847508778505},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119813.5374508219},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71071.52866259875},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67962.93122499327},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31528.232692284735},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13072.297639882923},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20018.263268807947},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24299.133302272094},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52537.034899977472},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86412.653978563496},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61121.867183407914}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2075935.5345926343},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1738530.2486243662},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3287942.8090888616},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2370476.1470268345},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2402991.7162945149},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1804733.8071354399},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800152.74397016689},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534801.05712087196},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383879.09853291034},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2345072.3170787813},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3206626.2091320902},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2566194.7261671042},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2090713.3914423762},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1733372.4494198228},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3278495.1125359139},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2363630.2731122212},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2311512.4762213933},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1799411.2917626672},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":775885.6791981986},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466847.74101245991},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383464.44058036967},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2337432.0422115829},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3165655.3992540836},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2578028.9197522695},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1816471.9221909519},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1484002.2414213289},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3012218.4811441991},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2097905.8290475621},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2145819.0316081867},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1531366.8256711024},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543972.36211805104},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298884.65132767084},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141220.03649296801},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2098007.3328389763},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2960555.7851995435},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2323704.7542629195},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1831949.5208515134},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1479599.5648718819},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3003563.0620099027},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2091847.1314108495},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2063951.1846616478},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1526850.5233516935},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527474.74629146955},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260907.53404339071},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141067.49485826894},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2091171.9988580116},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2920467.5475046076},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2336244.5890221675},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1894197.9314460359},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1560249.7200578093},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3094815.6186283594},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2179558.1380623607},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2222858.7609369326},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1613257.7865447886},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620714.83304296213},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369556.76049310074},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213912.00407702933},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2172019.1569783129},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3034269.6746769394},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2396346.0684958799},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1909465.9125114344},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1555620.8357949359},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3085922.8615436479},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2173263.6305943765},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2138111.6847058097},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1608499.9716577125},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601889.7684652966},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322599.84721480781},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213680.9417774945},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2164942.6915254081},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2993917.0499527985},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2408674.5184219335},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1372585.5434223716},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1048559.6205206767},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2540513.5189844919},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1631596.6988859442},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1705851.936927947},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063694.7758067583},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105702.88394612596},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-104717.52660517607},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-273917.37459624867},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1675332.3374529486},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2539582.2683721813},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1908856.6199911814},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1389260.2496680878},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1045448.7962575456},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2533213.5159375975},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1626884.6903830781},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640427.1143052781},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1060557.7304454292},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102497.12251666895},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91411.821523245308},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-273621.49164429418},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1669874.0840259984},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2501003.9216662715},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1922603.6548760049},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":966824.78666907386},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650517.38306918065},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2109323.5308141308},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1205339.092017601},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1303673.8350018323},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636191.31108734431},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-294923.41059855535},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-473654.1125838377},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-653398.42681385856},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1288961.107805586},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2154766.3764431761},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1529639.9984612102},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":984593.78033360001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":648587.453256479},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2103262.526492239},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1201858.1048485653},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1253279.7371594002},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634315.05761744559},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-285978.96162102959},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-413470.29227457033},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-652692.63468619995},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1284761.6567984289},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2117568.2354377015},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1544490.5464519442}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11951561.117405638},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10365215.01319675},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19664203.729564846},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15761505.143000333},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15821491.284255739},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11056055.869546209},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4861187.1175270639},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3628892.0392658794},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2459555.1836693045},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15526772.834648948},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21549051.827619538},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16783850.520502605},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13437684.78996915},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11435083.522661386},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21581302.455516547},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15774241.304195683},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15407747.310241912},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11165196.129256155},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5078811.0564980395},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3633109.671442044},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2462486.8937562732},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15633070.439789273},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21491981.899568368},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17028142.769180901},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10458509.811170151},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8842744.3223865516},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18011571.059216324},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13943880.76050028},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14125798.384013768},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9381805.4502282552},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3305463.1295213313},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2027489.5600597099},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":900095.37294890103},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13896058.934620414},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19900751.568166286},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15200326.462855477},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11776347.548843369},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9756326.8337643687},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19768124.297138467},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13955168.979315575},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13755197.297497615},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9474410.8340637237},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3453353.0401368402},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2029856.110069863},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901221.74068284105},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13991227.031348869},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19832560.966197208},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15433826.344041187},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10905774.529997531},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9298822.0355932452},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18506640.641581893},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14488375.952981263},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14633767.269662157},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9883350.9362510629},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3771502.3400711711},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2507212.4112439328},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1367253.7022383902},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14384562.438108943},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20394523.315331668},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15674693.579003476},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12274024.708982687},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10259222.236824738},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20311287.560051154},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14500097.923496041},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14250242.118604174},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9980909.5769357495},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3940282.0690437923},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2510133.4792006891},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1368920.8859084891},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14483064.537111621},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20329664.069138706},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15911426.467113929},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7904220.4774713805},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6238124.7556212181},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15184272.369101819},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10834316.773314409},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11224832.911341887},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6517523.4458896518},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643954.3306297221},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-712165.30277856416},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1767804.6142915757},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11106258.541451443},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17080864.700333279},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12491257.730112603},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8934157.2122074626},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6884335.5723677576},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16666166.842161205},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10843127.874456823},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10928040.016747911},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6581841.2170330361},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672544.33234034269},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-712965.55581978324},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1769766.7986366944},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11182386.445450403},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16993649.019551832},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12706294.19409588},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5569320.3260323303},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3857217.2598853856},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12599811.770759005},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7991834.784762226},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8573032.8070629276},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3899256.0485897628},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1788956.1527686506},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3216509.8457943001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4206557.3436903404},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8556075.4926648717},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14503179.319167005},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10014872.259254239},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6336084.0182752358},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4259021.0699358257},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13830638.056980111},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7998381.5291016605},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8343708.6820491683},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3937715.8441752419},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1869419.3314059763},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3220204.9035965442},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4211342.802839132},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8614798.5755650606},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14398572.633062042},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10213031.138128698}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622075.11180398182},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650573.77383504296},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1550415.9110373482},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036540.0745014374},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1090682.4617607261},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631017.38047234807},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218622.08204055351},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147836.10871440082},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182599.26129912611},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1506659.7241878449},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1348786.2399303457},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":873085.22489181673},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619150.76389919221},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649986.71869567665},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1548678.7710552015},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1035250.9747227301},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1074257.3582998945},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629966.91836591915},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218315.69855445431},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147496.14863468983},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182637.30702563754},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1505353.2154342167},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1351019.4206236282},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870520.48581770738},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546553.25099453505},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555928.48053089681},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1421324.1940653804},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":918013.77622630075},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":974363.31525371573},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535329.62103791302},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148425.80385905129},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83100.666145368261},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76112.083406571503},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1349951.9403360488},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1247277.7920392046},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":792670.38064001431},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543786.95530480985},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":555437.99784342665},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1419745.114613116},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916882.93653310405},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":959710.76466172922},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534436.60832225461},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148213.64388880611},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82919.560660644056},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76245.084352907521},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1348804.4940478536},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1249669.710920024},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":790200.34318378521},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569176.89674548025},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584280.82202192466},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1459995.4508756967},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":953520.01184612198},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009208.3672217377},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563994.24806039152},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169454.09571510236},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102493.08715453462},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108011.82957063441},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1396895.9821046179},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1277686.0889376597},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":816759.789057274},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566363.25427052705},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583761.40968524315},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1458369.0221473826},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952341.76309715351},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":994024.82324916217},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563054.06914408179},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169213.70975279022},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102264.39452028347},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108116.3853325895},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1395700.886396352},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1280030.4555404566},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":814261.38238672749},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417351.60687084158},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394010.76064951299},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1200476.0595416287},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":715240.79837711877},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":775366.29888397863},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371628.46604869404},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28335.085023376465},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27647.738665490564},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-106064.55146905256},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1081858.6610706125},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1073618.6922843533},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655097.89529701544},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414855.70449273312},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393685.49263536115},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1199167.3876258445},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714380.70761711814},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763746.20462313038},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371004.81534207216},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28284.121202603354},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27557.078139301928},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-105769.10258528526},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1080983.3364149092},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1076282.1780280012},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652789.87191989098},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299247.15627058607},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246000.2343227042},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":998596.68121848709},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529884.09252492385},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593461.2353002876},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221987.68474316044},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-81440.98219677867},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-128883.90786252439},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-272593.9444974442},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836792.04700375034},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":914875.25904563896},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529341.5791963368},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296998.42298797215},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245825.99061134434},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":997535.19140128},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529271.49593748269},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584613.13818690204},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221610.26040854509},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-81344.595085592679},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-128544.82344337077},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-272150.00041044952},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836165.47131807706},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917786.98663909547},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527181.65442842059}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345092.76858221059},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313126.93881478114},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644462.16726387956},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478950.64498312026},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397138.48269158928},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272356.06444178132},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106992.37880538122},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65584.325699928057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47581.028858237594},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297288.9974324262},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531724.02638082858},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":445364.21843804198},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348737.89153344411},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313485.97141238372},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645760.71947258699},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479972.07714608393},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383938.1443351378},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272457.59132457094},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106913.62928720063},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65416.648026220515},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47497.976224292528},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296763.58268721937},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526996.07853062369},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449089.93931044289},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303205.98398720066},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268084.29005000129},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590902.56742917409},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424957.8597681676},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355144.68223346618},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231031.7149130574},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72503.341696088261},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37173.674039496516},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20419.15058854068},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267338.41656208411},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492274.05298031692},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404278.92407985806},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306831.45070904138},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268397.20035300078},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592096.24068295525},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425870.52579886105},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343313.67381172796},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231117.30229003238},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72447.906927153599},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37084.184755423019},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20413.184630864784},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266879.8612671934},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487544.28002759436},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407980.77726762625},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315753.7650689549},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281577.45505436731},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606947.10605991702},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441132.16523042344},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367724.5214365492},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243411.01058461145},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82835.022476843689},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45684.48815119949},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28555.876899540879},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276310.53833428625},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504091.85266813578},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416586.60738069896},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319385.12009341182},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281904.18194561207},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608172.19729383732},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442077.41370042402},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355483.3107895602},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243501.37286688044},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82772.603443723026},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45571.576424803221},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28526.818533424044},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275831.95434170665},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499362.62645078736},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420295.61047229951},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231546.71369478578},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191026.01561500935},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499273.62339783937},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332587.82881526597},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283302.33083958813},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160334.64992779624},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13500.024629960863},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11430.834189121486},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26048.975227203155},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216099.42099930806},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424783.64200060593},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333990.83102324122},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235138.55284008646},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191260.02060199034},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500287.87133999274},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333314.41941079835},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273813.95112186391},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160392.9682420693},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13484.476377362218},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11386.559972351275},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25923.062478405733},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215755.24782918833},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420050.746690417},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337651.85174127237},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166042.29379593057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120586.31472671792},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415514.73497733346},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248151.50579775983},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217630.5547662024},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95709.791043329082},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40435.468164667902},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55860.677013264256},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68525.93058729019},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169261.36826944462},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363090.01601305179},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269739.81726490275},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169603.39365397824},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120748.19161454806},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416364.96853718307},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248708.00306987562},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210283.59420706934},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95743.182448268766},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40414.555773671993},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-55694.128309318105},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68279.466259760578},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169021.75288646604},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358354.2665262334},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273363.5126343469}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142000.78419575887},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165981.32694724621},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371482.088244432},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262746.56078467914},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211596.29215049263},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141474.45736560412},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59026.637972128192},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36035.200383418516},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26245.802989923857},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175461.86360703316},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230168.31209255915},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158591.28597640342},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142592.74502480912},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166636.49658998637},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372869.9706863208},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263725.91514605394},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212475.52541409107},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142055.22889981707},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59256.601186387925},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36190.616494247603},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26360.9026016112},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176225.64027435519},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231154.66509162728},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159255.43056451756},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124780.5594601599},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141932.75760957296},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340566.84715181391},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232762.67491144669},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189077.54120422664},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120014.63173155743},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40063.918434204781},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20289.130491143136},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11068.953055298503},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157530.85913992129},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213027.75578417114},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143965.15968712512},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125300.73430931909},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142493.00113435098},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341839.22845897556},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233630.26980612602},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189863.20366517216},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120507.30777067036},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40220.004491884683},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20376.635327198353},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11117.496707521215},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158216.58461210376},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213940.65568236972},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144568.0531695617},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129939.12229209059},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149136.84802367602},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349827.94659094437},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241744.77367016702},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195823.35279707814},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126443.22721130487},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45744.470326099428},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25006.089308025235},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15615.393951432661},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162902.34613288761},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218162.45280750765},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148346.6234954934},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130480.80165082533},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149725.52801495887},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":351134.9279030303},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242645.84769998331},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196637.04572058326},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126962.29350685529},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45922.687335024915},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25113.937930720662},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15683.87538635039},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163611.45294883396},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219097.35662504256},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148967.86561634872},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95320.462421070799},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100790.83308668873},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287677.52563834039},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181466.70165923273},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150552.80658188259},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83301.490333698777},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7622.787944346308},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6649.0049939148648},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14895.369634256933},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126854.77100981583},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183703.95427157049},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118943.00658494476},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95717.826914029196},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101188.67846105657},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288752.30937117123},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182143.10016800888},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151178.38954511506},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83643.453947497852},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7652.4860927375121},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6677.6817278219942},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14960.688899299432},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127406.96769139696},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184491.19172850216},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119441.11261282026},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68390.70778032644},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63182.608939320053},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239330.89427512875},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134576.56508203765},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115336.98059179983},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49741.658924336341},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22031.957700282146},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31273.410613801141},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38629.603724358181},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98813.467358117719},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156898.78866670385},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96070.018667397424},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68675.810159706569},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63432.004621249536},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240225.0521876415},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135078.18915766323},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115816.23336505685},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49945.854878048325},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22117.791940741707},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31408.290024797592},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-38799.006164027116},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99243.604103385704},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157571.15689199709},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96472.337487341661}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316818.74280413584},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318721.4700846863},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":827184.70015838358},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629004.76788008842},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511193.82155918895},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317807.74464213673},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126353.89014025679},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68654.80182948595},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50009.801839865751},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302114.17090099794},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391015.11300451105},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288246.20021518733},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320207.86996451666},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319181.04937948892},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":829506.58146402438},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630850.14353216288},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494377.37381258456},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318266.22425839806},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126449.5274077309},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68572.360758468247},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49976.744913864393},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301859.52038984082},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386830.73491764214},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290009.90071026934},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278337.94457199163},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272967.8170883116},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":758439.74017298524},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557899.75078374706},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457065.5422299935},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269602.54659403709},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85696.280910313653},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38820.096260674196},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21303.084460319056},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271743.92870163854},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362245.05750000686},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261735.2349884974},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281714.83647790906},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273365.66301800148},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760570.76314974215},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559540.35325926903},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442001.87471539155},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269991.18174037489},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85760.076582838723},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38776.689102044111},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21308.69975212893},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271525.04022204585},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358105.82887405285},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263550.5081412819},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289865.41407667223},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286673.97350590047},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":779033.2690559231},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579200.26828504936},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473280.4368780707},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284043.09814170166},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97875.845058229039},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47757.505940973293},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29902.58926206157},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280841.76598377776},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370863.53613642725},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269676.9710550594},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293245.97122679424},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287090.31254167052},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":781221.46635512123},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580902.21347321058},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457691.69915700052},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284452.65619073645},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97949.179332644359},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47702.40561963951},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29896.619741913855},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280612.16447983985},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":366710.78234837268},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271476.79488594178},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212505.5836436809},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194693.16749099764},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640831.91430463805},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436254.37531464233},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364463.71001926251},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187133.83122647734},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16139.865028275075},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12220.661608928298},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27807.928471286301},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219786.98295724575},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313025.6866731841},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216380.68124892708},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215861.54366343981},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194985.40092406241},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642636.41977213055},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437544.65497238061},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352398.67211117438},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187402.97752216517},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16149.186587280603},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12197.290147394535},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27736.153340860579},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219629.27561415848},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308963.69905425736},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218284.18411553974},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152327.59696332371},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123141.5665085224},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533325.48313899548},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325057.1816931272},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279815.49526934017},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111748.39487034388},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47442.315672199256},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58877.503379756905},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72700.772057365946},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172292.64514422181},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268033.79210544203},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174921.65270511451},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155664.42294704507},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123337.25855486546},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534831.51584861754},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326027.22793427325},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270491.53317830543},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111908.31527223917},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47482.789417988781},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58793.088946983989},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72568.519589793912},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172190.86405937283},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264042.41122500261},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB81:$BY81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ81:$CW81)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176905.80719151866}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116646.58461342176},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79067.789342216245},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191155.07128105086},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142568.22071013378},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119294.63593544206},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73232.100330505345},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37052.778694145221},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40624.032769376747},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39111.123549759417},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294983.60270191642},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381927.81644779386},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219068.9678830209},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117690.02475527897},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81620.566030328002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196528.29801207417},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145605.20576217398},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116453.01544169916},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72600.204625089173},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36260.065347904339},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40027.56086258297},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38713.350092770095},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292491.25324305252},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379338.70503760828},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215855.7253220666},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102546.55347902462},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67497.27130650515},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175244.00630080787},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126289.74471623058},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106536.72033694165},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62136.690986631256},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25158.677049650891},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22864.912216819554},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15641.261376900804},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264362.9722352901},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353021.59748621017},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198657.75718706188},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103393.83875302873},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69682.508101280007},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180171.31350804976},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128976.53458496486},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104004.14499297467},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61600.436473512156},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24619.669582998329},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22531.832952407054},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15497.222901362267},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262134.04036326098},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350695.89950545051},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195698.23713533155},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106770.4180136495},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70963.384275507982},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180010.39173907903},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131166.19334056406},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110358.53510590227},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65460.478400859472},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28721.724083273712},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28184.908942577247},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22671.991842639607},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273535.81687818718},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361680.86581960274},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204772.22517267481},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107676.46426354942},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73258.722864082301},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185071.28047134337},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133957.88914892808},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107733.38089914454},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64895.573210565111},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28106.715417985164},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27772.926672190421},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22451.943450588966},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271227.97452771856},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359276.25860581436},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201736.69894066505},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78424.435919502052},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47702.60605919802},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148023.59974338405},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98440.777017366752},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84710.673504269042},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43154.834421007436},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4810.4299146866415},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7517.1195417815807},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24510.619781600908},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211977.6660737487},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303569.28030007263},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163738.57018335455},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78936.142446400976},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49259.061227153717},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152188.03465111009},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100528.45832385999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82706.807874701859},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42782.201396531367},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4705.4585855885389},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7399.5907030435274},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24220.572332563879},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210199.38497945972},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301694.22598462144},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161213.11471890507},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56374.179043864176},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29608.114462705573},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123141.16745403688},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72983.771015881925},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64759.276697891015},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25803.33896395591},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13790.096145588672},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35289.623470089384},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-61213.835881944411},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164091.7599330199},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258364.44725176555},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131818.60953229546},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56579.129849279874},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30589.794370743395},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126608.25354376945},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74523.801492749073},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63238.709642190501},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25580.273897021303},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13498.310917026793},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34760.189482468937},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60526.986364458324},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162725.4229968611},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256901.33059290325},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB90:$BY90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ90:$CW90)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129689.93663167118}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318647.97114410048},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330220.90899415058},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":656876.12309041992},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492875.40439199272},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466892.3837563073},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309247.93641630089},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121632.56929671926},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74509.555394692521},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52096.482962733775},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298162.53153469297},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410193.66136626189},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343518.16040740127},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319416.75955408439},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330915.18681852153},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657997.41322578536},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493693.9533760841},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455316.20176290104},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309888.9103655247},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121920.32209037998},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74707.570854875084},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52252.60784252458},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299047.80808188795},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411405.853580861},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344507.1967094047},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279808.22638286534},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282424.96212312253},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602247.75735657196},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436855.95715994103},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417200.51706402272},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262336.16648818878},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82572.199158704258},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41900.494443432428},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21404.386636703555},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267255.50132469978},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379212.52534219809},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311792.36592650274},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280483.30679570185},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283018.75121639099},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603275.7968097718},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437581.47164713067},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406856.39983488544},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262879.90695749759},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82767.545224210786},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42011.848714593791},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21468.533001459331},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268049.01138471486},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380333.16309747245},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312690.05979703646},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291443.22341706709},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296742.9166696805},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618612.45998795971},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453637.37800627662},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432086.42131346907},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276389.2532769441},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94273.287657211084},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51669.001672004437},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30598.639892538842},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276514.14107735251},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388493.36454369442},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321296.27814225364},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292146.37539102207},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297366.80858920427},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":619668.43400708167},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":454390.7622980231},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421373.2215899349},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276962.1214157932},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94496.315470232279},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51806.316532851451},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30690.339727489172},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277335.14109160751},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389641.42873725417},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322221.3349351181},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213361.78522382432},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200656.38740848732},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508790.38497518713},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341018.74383248267},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332188.43172335706},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182080.22816117172},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15748.31548024101},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13886.588171797977},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31103.182223806463},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214380.22686360925},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326210.47178808152},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257516.36207637301},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213876.55142870545},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201078.26191788315},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509658.89258790598},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341585.09632563393},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323952.11204454856},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182457.62308053995},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15785.573528878675},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13923.4925370532},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31196.391295466176},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215016.74422121976},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327174.47957496229},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258257.78871252399},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152622.46196941053},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125910.95627610627},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423360.1128257105},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253413.03646034808},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254478.07670706103},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108717.51232416691},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45336.031567731152},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64882.090493386422},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-79100.849859433656},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166046.43604445949},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277760.79099530971},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207902.15121261671},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152990.68343345338},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126175.68203080814},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424082.79086713376},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253833.89746235122},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":248168.51479783491},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108942.84919567686},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45443.283277505747},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-65054.519486981211},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-79337.899030752014},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166539.44488101752},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278581.6218397441},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB99:$BY99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ99:$CW99)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208500.73248492755}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10300330.240295649},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15142103.971296182},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27611537.745166216},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23170032.717206612},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22934877.886703491},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15258955.973181644},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3314376.3758923179},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546710.12344750226},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-406802.81207702565},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7498725.9757454423},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12172034.362599162},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16214541.775814684},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10430578.068610268},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15031758.515968768},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27636488.472627554},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23043927.873854779},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22018979.272676799},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15236347.271283813},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3290217.0048082462},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517951.65465900133},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-397936.01568535907},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7425205.6012390563},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12291855.381806087},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16162049.320262481},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9091152.0121533908},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12990540.660133446},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25350472.436196309},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20586415.094625976},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20511499.018521998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12942073.553914612},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2241511.2715508263},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338897.88097144506},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41528.004722944039},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6786320.435426482},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11280428.129936012},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14757494.670213439},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9187645.837413894},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12896060.135019444},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25373357.189181764},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20474536.646852784},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19693145.951996353},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12922894.714379095},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2225122.0977457482},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322657.37045316794},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44956.914399401634},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6720279.5014911704},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11408198.115005665},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14700690.981607027},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9453378.5196843632},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13635072.000340939},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26027806.654681139},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21360374.438618358},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21237456.568381611},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13636128.58034391},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2562903.2473181486},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401150.98896027473},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-92775.857361525414},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6999731.6305750366},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11547521.436971989},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15193973.819512146},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9559983.835837543},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13535838.910113145},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26051310.299655903},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21244234.272047006},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20389882.348039139},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13615922.276836663},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2544186.4005880286},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381160.54629790992},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-87717.95150621215},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6931450.124015037},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11672910.196448982},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15138461.621982921},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7022508.3977072304},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9309679.0624585208},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21482276.495857179},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16166401.590633882},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16365619.524190227},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8978386.5551808998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406070.0639565381},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16624.124301758085},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808525.50744640548},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5567547.9355766866},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9755081.8270731755},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12264800.772159994},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7061256.390918497},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9242340.0172486305},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21501626.811315},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16078861.44277828},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15714145.888057318},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8965075.4717040863},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402974.02478627011},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11449.103313661115},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":802651.36372040363},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5514302.7141483333},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9896450.7813358493},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12200621.491998581},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5131541.612965771},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5944968.4995435216},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17946321.830214404},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12126025.246545501},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12575831.68322322},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5355142.6056793779},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1271724.1847332139},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-341610.16758224578},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1509645.212890699},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4453456.4123786204},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8360748.2773988675},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9986205.5937397871},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5117503.5923852902},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5902439.7390192039},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17962441.282743085},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12060732.969913263},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12076904.120142981},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5347195.2937727347},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1262668.8432190656},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-316859.00574836106},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1495267.0596495366},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4411907.8733409829},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8514548.1786217354},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB108:$BY108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ108:$CW108)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9915284.2152532041}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40982.672417655187},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48320.4941587379},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122707.93024572414},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85855.607660262162},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77274.12003616213},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46372.138482142051},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16638.659126648618},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9172.3520775435245},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7157.4585318153831},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47425.440991433068},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61920.719798953709},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43437.059948657239},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41220.6110702851},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48519.628741367807},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123055.27895835406},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86108.94804289208},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75208.885165741172},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46562.980893450309},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16728.769069278529},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9238.6217601734315},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7207.4499244452945},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47707.437874062976},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62306.640001583619},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43750.997149965493},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35999.597923916037},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41300.006588422184},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112487.30210059768},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76050.687148266283},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69030.576806715777},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39341.186713564588},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11296.509224141886},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5167.9732186079027},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3015.3779744983758},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42559.647003440521},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57278.823068564263},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39433.470997417178},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36208.6051678437},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41470.209762349848},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112805.71940452534},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76275.096122193936},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67185.659664814331},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39503.09355876167},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11357.68775806954},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5205.3114925355567},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3036.4379584260319},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42812.712477368179},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57635.811862491915},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39718.472632614255},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37492.348643888021},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43403.093324996204},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115549.03638560034},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78987.890309073788},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71500.04723232094},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41447.408149310533},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12896.826081372197},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6367.5417645381403},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4256.1970194244514},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44017.26468263378},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58669.36914509401},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40632.802915281194},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37710.022702093556},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43581.963313201748},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115876.12050380587},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79220.966097279321},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69589.130786519192},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41617.983054196367},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12966.671429577735},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6413.5468527436769},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4285.9238176299905},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44278.996970839326},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59035.024753299542},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40926.472610167031},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27474.630312135414},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29289.463854002657},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95002.007827206908},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59276.579134053653},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54927.649161214998},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27312.741988842317},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2157.240896251813},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1682.6568734399075},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4070.8300765511349},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34235.32108670965},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49337.537154914018},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32584.192267370767},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27634.14214465395},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29410.171616521198},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95270.929719725449},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59451.492696572182},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53459.648218798371},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27425.146310198692},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2168.9240187703499},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1694.8140109213705},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4099.2655040325981},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34438.891149228184},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49645.030537432547},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32819.691378727141},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19681.876411802605},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18310.512613246887},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79018.534182200034},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43943.207606433687},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42036.02899086781},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16317.426368641562},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6197.0511259178265},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7944.8829370052308},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10548.400190961422},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26625.97566637009},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42078.332241133699},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26323.201496651905},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19796.144018434115},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18385.976149878396},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79242.211848831546},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44072.876943065203},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40912.570727953556},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16384.579962569613},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6230.6122292863165},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8002.2843003737198},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10622.079844329912},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26784.301503001599},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42340.581397765214},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB117:$BY117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ117:$CW117)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26513.449880579956}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313750.66080121836},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288557.49246589979},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":722723.90181115642},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515167.55692125601},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446862.54066497623},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298720.07675504551},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124706.92400839279},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136779.218536781},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130177.41872240641},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952940.28046252951},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988067.03917523287},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562039.92797675659},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310365.2950666644},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287209.37188376917},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":722269.59698427585},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514723.74772065354},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434001.15307234018},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297488.501192372},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124025.75920096869},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136686.40968404058},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130482.20453399127},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956146.92851884547},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":991565.62022074719},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559613.57056695037},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275406.84503571165},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246366.66408404947},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662435.44001251948},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455907.77528491616},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399068.6724984101},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253441.5075060543},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84733.73237997535},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76501.092056729278},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51732.487855890235},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":853239.37419373798},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":912591.23414184619},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509677.65359735105},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272276.00834771298},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245216.93089836417},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662022.73006192385},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455515.42649197509},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387595.1859861511},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252396.17554835905},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84270.158040816619},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76449.828191366571},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51882.734462951426},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856115.65790731565},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915992.00382760528},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507356.32896660123},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286893.27949747775},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259005.52579931205},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680495.70478861127},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473659.88431201817},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413386.00433953071},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267005.34584133379},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96708.269517212379},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94558.260741386213},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75231.780747511599},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":883106.1963336817},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":935201.08323112014},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525363.51638696715},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283686.19501948985},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257796.36285209114},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680070.53450221289},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473252.11982326861},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401496.75235164299},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265904.22196726833},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96179.512863687225},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94494.551485151402},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75428.321767611662},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886081.44537701621},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":938631.15369853098},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523010.7276958758},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209808.83161573819},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174187.24033243314},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559294.86187281855},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354527.0474299101},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317303.65399956814},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175979.62391583412},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16348.207660264357},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26621.804578048213},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82469.899803704946},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682672.58899425564},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":783468.38153526594},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420097.07563800993},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207113.43932674805},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173376.90526961489},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558953.31180024368},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354222.73631514446},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308204.56742321904},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175252.91466834233},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16256.883765469822},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26601.993914568939},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-82584.036503570009},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684983.69044425897},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":786701.81704309385},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417955.43947885657},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149845.06421958157},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108207.34321389179},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465013.07932738832},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261853.96075226332},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242561.47363783562},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105170.98006355204},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46163.65030262158},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-120887.4242918136},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-205145.57758846151},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526755.86987456097},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665435.9550095005},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338210.61810800724},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147547.71579342824},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107707.25520023334},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464736.57717549172},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261630.12571567408},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235632.84860505216},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104735.52686309098},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45914.696529004679},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-120802.64372615167},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-205501.38958142512},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528550.33284692571},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668516.4287552298},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB126:$BY126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ126:$CW126)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336233.23688818567}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238610.95377849857},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238041.49654608342},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633610.52138091903},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442305.87278703402},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314452.78753385501},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234268.69468246779},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101506.56534952603},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80702.162958432775},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64115.864425499371},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421421.35542960314},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532649.08320402028},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350175.00926038728},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243331.07956235472},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239080.26828947983},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631905.73391659337},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441478.54916063184},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310258.72922364075},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234820.19479860211},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101876.81433541561},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80980.979091539601},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64262.177037419475},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422683.75217329245},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528996.14524296974},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354600.21056537493},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209098.07323449518},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203350.07261296024},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580572.73872731184},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391747.54802866769},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280900.00722906913},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198773.80574327963},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68930.422762126327},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45360.075426838041},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25452.373015598067},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378056.72005473613},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492630.23491079919},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317423.46974789206},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213561.30856352716},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204237.4564677974},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":579010.65432430315},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391014.79298306024},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277127.61827638251},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199241.74609745006},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69181.848843558488},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45516.788459846401},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25510.457095332618},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379189.2143991855},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488842.91286368866},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321711.66364178865},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217939.07565897435},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213742.38124051283},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596460.95961210155},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406893.01209476823},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290951.21898999298},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209406.8037219111},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78689.0688273915},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55947.299574176359},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37034.570855761805},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391047.21232180664},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504618.44915026356},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327234.65845255507},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222479.26617137241},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214675.11548694572},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594856.12648081465},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406131.92768799118},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287052.51299391675},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209899.7755892546},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78976.089997036921},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56140.590324578225},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37119.085045081818},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392218.62077445083},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500871.38376427063},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331563.89486183133},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158607.88869398879},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144000.51526477977},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489836.51154653262},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305253.13948380481},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223498.42398104156},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138049.69275429763},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13199.656380196318},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15102.627251620775},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40692.536606341411},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303869.16525660991},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424166.60146740737},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261392.63698976728},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162631.63976287123},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144628.90703583308},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488518.56135772401},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304682.17091949109},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220447.42051442779},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138374.68034601485},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13247.802054460193},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15154.806334302277},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40785.392549731507},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304779.4245637136},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420149.37718170095},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265446.44070073706},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112454.33123497435},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89748.520938263304},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406893.66408194136},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226187.77874114105},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171027.09128961872},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82541.204055148264},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37744.366737401113},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70372.158301933872},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-101156.22701746156},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236053.61646668345},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361583.3435779959},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210174.32034638347},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116076.34556556316},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90140.165584521368},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405798.87929815822},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225764.70073671412},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168635.51315061204},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82735.517168333608},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37882.04161495174},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70615.287652513332},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-101387.05867026024},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236760.72861441562},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357355.96347139968},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214013.86576390488}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145884.487281201},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137701.9365369328},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284194.8659520545},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216435.40546517319},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193394.48857130168},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125031.27055493812},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52060.670030438007},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38305.214715245573},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31293.029874658285},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230475.97701460353},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297703.70182743185},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180117.72817477939},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147544.94371458553},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137968.91972430333},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284747.95236062829},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216859.04733371735},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186896.49389134496},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125274.14276114432},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52160.956337243922},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38378.880521175306},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31353.451235034267},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":230923.95206745996},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295642.81922569958},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181773.281262206},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128171.45576397548},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117871.54496952181},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260562.38257172389},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191973.81002312529},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172915.79897109687},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106062.33153326438},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35284.809947682908},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21664.536941063903},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13162.868890450165},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207123.96491251406},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275630.17196024815},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163534.3935418867},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129797.72998118671},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118100.08043916299},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261069.47556537125},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192349.57101309151},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167091.81589812902},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106268.35662417699},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35352.78071492241},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21706.199013096535},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13188.280710276977},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207526.55768955592},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273526.25186133437},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165157.88469169129},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133477.64586477488},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123812.02033804607},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267641.82852924219},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199301.62827140925},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179050.48122061905},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111744.74655982773},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40310.257038258307},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26649.4882516336},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18594.016045963926},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214119.3917161843},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282242.61125710409},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168502.16690026},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135114.15985019892},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124052.0733674576},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268162.69950339769},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199691.73265842083},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173024.5884003925},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111961.8097273239},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40387.908384227791},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26700.737496580608},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18629.91547076761},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214535.57939833571},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280151.58365156653},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170135.2626587312},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97868.272421940143},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83946.014445442881},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220132.29153929217},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150125.2867594361},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137881.1700903122},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73610.560845752785},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6584.925158696361},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6804.080022462249},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17853.933162365807},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167173.69985218946},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237867.11474891339},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135163.87834723049},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99436.068226648786},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84108.774147773889},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220560.69970230016},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150419.13387482282},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133210.2757634114},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73753.548455515935},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6597.6109952154857},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6817.1694487810164},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17888.4151289273},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167498.65332603516},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235689.56675821816},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136732.51842464146},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70167.844580452802},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52934.364624387934},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183174.76114956845},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111871.1539888172},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105855.68292245868},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43946.088895343768},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19649.91224049966},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32827.513304839391},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46206.686648363706},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130654.78294299691},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203347.54531788616},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109230.12082396528},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71682.184712616072},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53036.998072802686},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183531.24276120582},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112090.12285308437},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102238.83797527947},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44031.453344590074},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19687.762884483462},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32890.651596063799},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46295.918094188688},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130908.76559204269},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201102.69337168263},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110748.62101489243}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1076029.4586994196},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063926.5845865968},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2242323.9345430993},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1716324.4514482133},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1605685.4867901229},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1081722.2223452581},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428362.6791053724},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262817.74863197032},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175806.81902287537},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1010407.1486536425},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1383009.3317765633},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1142295.6495192945},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1093641.3879382564},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069736.8630577053},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2244267.9982682271},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1719060.3879717183},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1595798.5251235804},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1086847.4952203373},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430848.59680504724},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265050.13647908519},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177423.87487567714},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1019628.2114416438},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1383808.2725512111},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1160406.0388616882},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":944255.60598975595},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":910239.91080911644},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2055778.443473248},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1521760.7029810995},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1435183.8940730458},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":917701.65597392526},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290733.27806517493},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147917.62556854237},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70948.925530235225},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":906887.30890838022},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1279403.2798424438},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036243.290868694},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":960903.05377490062},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915210.87909441709},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2057560.7756764139},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1524186.4926414639},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1426233.5509055872},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":922049.78855624644},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292420.49099200289},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149174.04504110781},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71601.512401571468},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":915163.64209248719},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1279265.5647013276},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1053410.9461634769},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983730.33464431996},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":956278.93615775928},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2111660.7941087675},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580045.0364723289},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1486260.0671474333},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":966836.34558144445},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331962.11936590099},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182337.58891512678},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102360.59641786644},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937898.14679677202},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310439.9438161463},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1068012.7807547702},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1000666.7065437253},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961501.33172670146},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2113491.5752857863},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1582563.7350293659},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1477029.1466093967},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":971417.281573185},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333888.59564835607},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183886.37357220007},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103302.10366723078},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946457.48714807327},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310582.8172543058},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1085462.8454195277},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":718818.91467782401},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647315.10044125002},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1736639.2711626037},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1188904.018580185},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1143492.3776214398},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637097.78024653089},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55279.004248759695},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48651.747202429768},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-108440.35451914626},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":729787.15074018901},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1102155.6311804471},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":854810.53810025041},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":733816.34234682936},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650850.18970061198},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1738144.9155521994},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1190799.2137317795},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1136144.3870536287},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640116.39310485497},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55599.805268952412},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-49064.999494476549},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-109437.76642665446},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736447.2549706233},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100415.4994277989},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870365.37840852211},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512745.09299297648},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406973.03290575882},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1444911.1212120964},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":884636.56048068299},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":876854.39070626558},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380595.11107493256},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-159951.98479304535},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-228337.6787044045},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-272421.80001471716},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567898.21330803062},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":940131.87128640921},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688961.13477458875},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526234.22159490944},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409195.57150342362},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1446163.8426421494},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886046.73414996709},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870971.12587575323},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":382398.39732011745},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-160880.23388070031},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-230277.19382212783},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-274927.49148467387},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573080.90729409538},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":936926.95528259058},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":703041.68557831354}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Customer Tier 1 Energy","index":34,"n_rows":137,"n_cols":78,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Customer Tier 1 Energy",null,null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(E1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F1,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(AD1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(AE1,0)+1","v":"2023-12-01"},{"$f":"+EOMONTH(AF1,0)+1","v":"2024-01-01"},{"$f":"+EOMONTH(AG1,0)+1","v":"2024-02-01"},{"$f":"+EOMONTH(AH1,0)+1","v":"2024-03-01"},{"$f":"+EOMONTH(AI1,0)+1","v":"2024-04-01"},{"$f":"+EOMONTH(AJ1,0)+1","v":"2024-05-01"},{"$f":"+EOMONTH(AK1,0)+1","v":"2024-06-01"},{"$f":"+EOMONTH(AL1,0)+1","v":"2024-07-01"},{"$f":"+EOMONTH(AM1,0)+1","v":"2024-08-01"},{"$f":"+EOMONTH(AN1,0)+1","v":"2024-09-01"},{"$f":"+EOMONTH(AO1,0)+1","v":"2024-10-01"},{"$f":"+EOMONTH(AP1,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(AQ1,0)+1","v":"2024-12-01"},{"$f":"+EOMONTH(AR1,0)+1","v":"2025-01-01"},{"$f":"+EOMONTH(AS1,0)+1","v":"2025-02-01"},{"$f":"+EOMONTH(AT1,0)+1","v":"2025-03-01"},{"$f":"+EOMONTH(AU1,0)+1","v":"2025-04-01"},{"$f":"+EOMONTH(AV1,0)+1","v":"2025-05-01"},{"$f":"+EOMONTH(AW1,0)+1","v":"2025-06-01"},{"$f":"+EOMONTH(AX1,0)+1","v":"2025-07-01"},{"$f":"+EOMONTH(AY1,0)+1","v":"2025-08-01"},{"$f":"+EOMONTH(AZ1,0)+1","v":"2025-09-01"}]
[null,"BESID","Customer","JOE",{"$f":"+\"HLH\"&E1","v":"HLH45200"},{"$f":"+\"HLH\"&F1","v":"HLH45231"},"HLH45261","HLH45292","HLH45323","HLH45352","HLH45383","HLH45413","HLH45444","HLH45474","HLH45505","HLH45536","HLH45566","HLH45597","HLH45627","HLH45658","HLH45689","HLH45717","HLH45748","HLH45778","HLH45809","HLH45839","HLH45870","HLH45901",null,{"$f":"+\"LLH\"&AD1","v":"LLH45200"},{"$f":"+\"LLH\"&AE1","v":"LLH45231"},"LLH45261","LLH45292","LLH45323","LLH45352","LLH45383","LLH45413","LLH45444","LLH45474","LLH45505","LLH45536","LLH45566","LLH45597","LLH45627","LLH45658","LLH45689","LLH45717","LLH45748","LLH45778","LLH45809","LLH45839","LLH45870","LLH45901",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(BC2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(BD2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B3,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":285.94200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":322.12799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":394.01299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":427.94799999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":350.81599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":335.041},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":303.84500000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.411},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.29499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":196.446},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":302.79599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":325.70999999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":396.98700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":430.51900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":365.47199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":336.54300000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304.88299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.92400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.636},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.64300000000003},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":209.47500000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236.74799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.82600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.23500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.839},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":256.50299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.61099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.31899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":127.01299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.732},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":239.381},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.17200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.09300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.12200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.65300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":213.33799999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.68899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.672},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.16399999999999},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495.41700000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":558.87599999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.83899999999994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.18299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":591.54399999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":516.45600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.73},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.52800000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.09100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":710.15900000000011},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":741.61200000000008},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":623.59400000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.19600000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.221},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383.613},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82.454999999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79.611000000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.944000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.77300000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.399},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":140.38400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72947.366999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67774.968999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90634.141000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88181.538},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69146.702999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72918.546000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72910.335000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91119.577999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":114114.969},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131740.51500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117809.928},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74727.641000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72743.25},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67600.766999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90179.907999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87796.164999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":68847.026000000013},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72745.687999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72771.937999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90969.14899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":113974.923},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131593.087},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117701.673},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74455.633999999991},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43838.636000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48066.034999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64980.916000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63754.737000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46573.909999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47197.572},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44315.387000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62207.37},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72334.581000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88596.947999999989},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71226.315999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47791.900999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43795.685999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47911.789999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64607.136999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63453.349000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46333.375},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47038.19},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44189.319000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62068.506000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72191.021999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88457.959000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70970.06},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47692.036999999997},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116786.003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115841.00399999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":155615.057},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151936.27499999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115720.61299999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":120116.118},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117225.72200000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153326.948},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":186449.55},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220337.46299999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":189036.24400000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122519.542},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116538.93599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115512.55699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154787.04499999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151249.514},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115180.40100000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":119783.878},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116961.257},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153037.655},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":186165.94500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220051.046},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":188671.73300000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122147.67099999999}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24556.542000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20779.313999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25171.705000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24728.616000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18888.171999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20289.272000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20160.815000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26363.100000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31990.870999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35297.476999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34316.986000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26122.729999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24473.521999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20764.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25050.378000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24528.502},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18869.076999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20209.213},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20108.414000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26313.002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31949.48},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35235.588000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34323.493999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25991.198000000004},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16174.514999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15774.513999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19306.273000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18759.359},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13821.932999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14027.382999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13604.561},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18813.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20321.864000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24863.052},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21063.200000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18848.865000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16238.582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15759.537},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19205.062000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18604.664000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13789.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13963.714},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13564.422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18770.941999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20281.927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24812.125},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20931.386999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18876.048000000003},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40731.057000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36553.827999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44477.978000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43487.975000000006},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32710.104999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34316.654999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33765.376000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45176.224000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52312.735000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60160.528999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55380.186000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44971.595000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40712.103999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36523.661},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44255.44},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43133.165999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32658.237999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34172.926999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33672.836000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45083.944000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52231.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60047.713000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55254.880999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44867.246000000006}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21538.058000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13622.306},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16632.081000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16400.148000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13935.403000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12503.157999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17871.685000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35341.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47619.462},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46631.652000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42078.720999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30535.533000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21385.835999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13584.733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16594.368000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16355.854000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13620.675999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12464.243},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17833.086000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35296.161},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.652999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46586.210999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42144.765999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30391.277999999998},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14378.84},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9889.0769999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11995.4},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.464999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9613.8090000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8052.0099999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11723.243000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26569.870000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32600.760999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34973.027999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28358.437000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22715.392},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14445.073999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9850.4339999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11947.119999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11910.766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.7780000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.3590000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11686.053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26529.492999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32558.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34932.472000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28206.402999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22783.858},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35916.898000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.383000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28627.481},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28352.612999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23549.212000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20555.167999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29594.928000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61911.643000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80220.222999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81604.679999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.157999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53250.925000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35830.909999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23435.167000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28541.488000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28266.620000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22985.453999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20469.601999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29519.139000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61825.653999999995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80144.426000000007},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81518.68299999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70351.168999999994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53175.135999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8301.3130000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7882.3580000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9211.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10176.65},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9125.8120000000017},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9346.1949999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8624.5389999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.4039999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.2330000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7774.2759999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.753999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7104.5010000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8506.5939999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7884.358000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9213.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10178.73},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8790.8339999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9348.2749999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8626.6189999999988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7465.4839999999986},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7606.233000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7776.3560000000016},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7887.4339999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.509},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4363.1469999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4415.2929999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5679.7390000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5638.1630000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4860.5159999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5144.6180000000004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4349.5199999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3886.6730000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6869999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.4690000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3929.9130000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3875.3650000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4161.5849999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4416.8979999999992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5681.4589999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5639.8029999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4734.335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5146.2530000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4351.0399999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3888.3130000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4004.2869999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3900.1089999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.9529999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9579999999996},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12664.46},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12297.651000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.632000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15814.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13986.328000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14490.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12974.058999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11350.077000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11606.920000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11672.744999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12006.666999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10979.866000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12668.178999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12301.256000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14895.351999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15818.532999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13525.168999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14494.528},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.658999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11353.796999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11610.520000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.465000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12010.386999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10983.467000000001}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8983.39},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9260.0190000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11045.982},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11393.798000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9821.9170000000013},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9642.1129999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9130.268},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8321.7559999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8622.6060000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9894.3320000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10220.296},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8118.8570000000018},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.505000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9365.9719999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11051.425999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11399.276},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9435.2199999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9634.8170000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9119.3730000000014},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8305.1920000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.8240000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9888.875},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9908.6820000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8371.018},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4962.5150000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5400.0249999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6972.2379999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6632.9639999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5256.7060000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5491.9800000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4680.6189999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4462.7440000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4797.6919999999991},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5294.4949999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5117.2209999999995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4867.6869999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4725.7420000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5442.1690000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6960.2239999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6620.97},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5104.2270000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.2000000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4659.1440000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4435.2020000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.3},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5273.0920000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5403.0300000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.2430000000004},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13945.904999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14660.044},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18018.22},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18026.762000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15078.623000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15134.093000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13810.886999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12784.5},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13420.298000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15188.827000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15337.517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12986.544000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.247000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18011.649999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18020.245999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14539.447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15107.017000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13778.517000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12740.394},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13385.124},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15161.967000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15311.712000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12948.261}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31646.788999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33210.328999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51045.148999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47885.742999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36979.606},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39104.519999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35474.661},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30978.300999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32307.219999999994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36354.292999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36981.858999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28558.825000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31396.696000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33215.275000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51050.861000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47868.57},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36303.390999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39104.199000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35477.277000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30962.686999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32336.755000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36348.385999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37237.398000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28330.658000000007},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18101.763999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22257.858},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34086.409},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32661.474999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23586.203000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24189.607},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21838.144},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20730.974999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18762.004999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23140.735000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21229.455999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17866.388999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18271.527999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22202.710999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34000.425999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32598.384999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23059.557000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24110.89},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21786.547999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20666.257999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18683.519},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23066.353999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20893.608},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18045.612999999998},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49748.553},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55468.186999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85131.55799999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80547.217999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60565.809000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63294.126999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57312.805},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51709.275999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51069.224999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59495.027999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58211.314999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46425.214},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49668.224000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55417.986000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85051.287000000011},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80466.955000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59362.947999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63215.089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57263.824999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51628.944999999992},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51020.274000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59414.739999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58131.006000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46376.271000000008}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65346.301000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66185.554999999993},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78777.031000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77755.070000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69574.039000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71821.664000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67100.258000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57031.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54272.586000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58016.711000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61222.108999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53948.281000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67885.452999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66268.616999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78875.945000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77852.672000000006},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66891.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71911.827999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67184.476999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57102.940999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54340.695000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58089.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59073.773000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56222.987999999998},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46127.538999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48099.211000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60727.375},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55157.695},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46218.434000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51208.546999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44832.91},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40734.07},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39515.921999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41565.656000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39726.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42948.027000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43728.277000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48159.585999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60803.620999999992},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55226.949000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45048.675999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51272.832000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44889.18},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40785.190999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39565.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41617.805},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42001.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40794.894999999997},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111473.84},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114284.766},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139504.40600000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132912.76500000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115792.473},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123030.21100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111933.16800000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97765.437000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93788.508000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99582.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100948.84699999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96896.308000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111613.73},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114428.20299999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139679.56599999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133079.62100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111940.04300000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123184.66},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112073.65700000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97888.131999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93906.199000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99707.309000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101075.511},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97017.883000000002}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.29400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.45},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":137.83799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111.376},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.09899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198.22399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":133.12700000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115.767},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108.10899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":149.55500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73.451999999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79.225999999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102.304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.61399999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78.162000000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74.834999999999994},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":356.005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.29},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.602},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343.83799999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.28900000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.60199999999998}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8226.9770000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9725.14},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10229.019},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7757.9259999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8535.1290000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9343.3179999999993},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9865.3649999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8067.5919999999987},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4742.8130000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5045.1139999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4861.4549999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4434.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5350.1419999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5407.768},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4551.7889999999998},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15207.581999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15274.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14693.46},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15273.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999998}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3253.4650000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4238.6540000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2851.2559999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2584.1779999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3380.8679999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4068.0819999999994},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.5630000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2693.605},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1950.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2523.5329999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1547.2919999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.9970000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1822.683},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2460.9259999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1654.9860000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1631.5699999999997},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.55},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6762.1869999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.5479999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1750000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.5509999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6529.0079999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.549},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1749999999993}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4206.9470000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4631.6310000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4913.7780000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5396.4340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.99},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4535.9870000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4200.5110000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3848.74},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3661.2920000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4031.4119999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4014.5309999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3628.7150000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3961.9679999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4259.21},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4539.0290000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4983.5559999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.4769999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.8909999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3785.1460000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3430.9559999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3257.4800000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3611.7239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3446.2239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.2509999999997},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.7149999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3032.5830000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3483.0929999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.9029999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.078},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3023.3099999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2550.1289999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2463.6660000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2405.395},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2588.5349999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2326.3829999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2557.9589999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.2450000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2726.3890000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.6669999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8180000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2659.0070000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2694.1779999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2243.6850000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2131.13},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.7449999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2254.817},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2137.9070000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.9749999999999},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6881.6620000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7664.2139999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8396.8709999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8915.3369999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7635.0679999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7559.2969999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6750.64},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6312.4059999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6066.6869999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6619.9469999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6340.9139999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6178.2129999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6985.5990000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7692.6959999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8173.3739999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6951.4840000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6815.0689999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6028.8310000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5562.0859999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5337.2250000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5866.5409999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5584.1309999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5451.2259999999997}]
[null,10067,"Cheney, City of",{"$f":"+VLOOKUP($B20,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.4989999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7148.4160000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8589.65},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.6670000000013},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7903.3170000000009},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7626.8420000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6771.3409999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6306.0540000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6285.8790000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6522.951},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6803.5560000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5922.3670000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.9579999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7173.5139999999983},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.6929999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8984.996000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7700.25},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7641.8099999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6787.4099999999989},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6329.8989999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6302.24},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6516.2249999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6830.5949999999993},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5910.4470000000001},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3847.9940000000006},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4759.6389999999992},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5992.1380000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6191.5160000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5038.4120000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4656.7270000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4051.7869999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3808.5820000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3451.6369999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4153.7380000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3713.73},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3581.0139999999997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3866.8459999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4748.6059999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5971.5219999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6193.9280000000008},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4885.0360000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4632.4070000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4036.4750000000004},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3801.3910000000005},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3414.8860000000004},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4152.7449999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.9280000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3580.0050000000001},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10683.493},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11908.055},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14581.788},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15162.183000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12941.729000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12283.569000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.127999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10114.636},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9737.5159999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10676.689},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10517.286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9503.3809999999994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10702.804},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11922.119999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14582.215},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15178.924000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12585.286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12274.217000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10823.884999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10131.290000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9717.1260000000002},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10668.97},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10479.522999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB22:$BY22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ22:$CW22)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9490.4520000000011}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B25,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11878.129000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12455.039999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13984.369999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14913.662},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14332.130000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13610.997000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12449.854000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10285.788},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10537.393999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11745.348},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12565.827000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10225.578},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12294.865000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12469.552000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14016.084999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14946.375},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.678},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13626.834000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12463.07},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10294.175999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10560.694000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11759.938},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12184.087},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10607.327000000001},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6711.7000000000007},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7400.1229999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9246.4650000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9022.857},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8073.2210000000014},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8264.2099999999991},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6808.1099999999988},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5549.393},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.3280000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6235.4570000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.7429999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.0649999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6294.2370000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7395.7990000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9254.8900000000012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9030.7129999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7863.9310000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8262.7900000000009},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6798.04},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5527.6440000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5809.3429999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6220.3369999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6457.6509999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5797.8449999999993},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.829000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19855.163},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23230.834999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23936.519},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22405.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21875.207000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19257.964},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15835.181},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16361.721999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.805},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18628.57},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16411.643},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18589.102000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19865.351000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23270.974999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23977.088},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21664.609},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21889.624000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19261.11},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15821.82},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16370.037},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17980.275000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18641.737999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB27:$BY27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ27:$CW27)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16405.171999999999}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B34,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20319.53},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21841.08},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25182.04},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26487.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24247.16},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24136.82},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20435.259999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17755.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17117.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16288},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17193.669999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16160.91},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20319.53},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21841.08},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25182.04},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26487.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23561.14},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24136.82},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20435.259999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17755.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17117.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16288},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17193.669999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16160.910000000002},null,{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.54},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16597.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20050.080000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19589.060000000001},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17382.52},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17325.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14765.41},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13470.320000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.63},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.81},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12638.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.54},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16597.71},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20050.080000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19589.060000000001},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16881.34},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17325.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14765.41},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13470.320000000002},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.63},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.81},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.51},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12638.39},null,{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34756.07},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38438.79},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45232.12},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46076.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41629.68},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41462.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35200.67},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31225.840000000004},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28768.339999999997},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28896.809999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28870.18},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28799.3},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34756.07},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38438.79},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45232.12},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46076.57},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40442.479999999996},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41462.39},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35200.67},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31225.840000000004},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28768.339999999997},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28896.809999999998},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28870.18},{"$f":"IF($D34=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB36:$BY36)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ36:$CW36)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28799.300000000003}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B43,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10030.868},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11869.974},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14565.771000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14715.189999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12497.294},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11631.457},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10224.82},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9005.2139999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8970.0969999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9511.1560000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9806.3289999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8648.9650000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10080.996999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11917.511},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14613.156000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.77},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12173.767},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11680.563},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10274.527},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9053.9150000000009},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9021.2150000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9561.2350000000006},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9858.0879999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8698.2479999999996},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5786.9859999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7867.0420000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9733.3880000000008},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9729.5990000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7823.5479999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7089.1530000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6033.107},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5611.4070000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4903.8500000000004},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5504.9669999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5173.1459999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5223.6229999999996},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5815.9059999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7898.549},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9765.0519999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9761.0570000000007},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7621.0150000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7119.0820000000003},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.4380000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5641.753999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4931.7950000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5533.951},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5200.451},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5253.3889999999992},null,{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15817.853999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19737.016},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24299.159},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24444.788999999997},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20320.842000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18720.61},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16257.927},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14616.620999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13873.947},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15016.123},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14979.474999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13872.588},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15896.902999999998},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19816.060000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24378.207999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24523.827000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19794.781999999999},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18799.645},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16336.965},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14695.669},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13953.01},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15095.186000000002},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15058.539000000001},{"$f":"IF($D43=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB45:$BY45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ45:$CW45)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13951.636999999999}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B52,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7340.3810000000012},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8390.8269999999993},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11153.635},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11121.79},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9141.366},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8823.232},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8057.1589999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6833.1450000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6541.1720000000005},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7603.3889999999992},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7886.4089999999987},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6224.8439999999991},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7661.75},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8411.8040000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11181.512000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11149.591},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.6380000000008},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8845.2880000000005},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8077.3029999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6850.2259999999987},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6557.5259999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7622.3950000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.1670000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6514.3990000000003},null,{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4597.4089999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5522.9809999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.98},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7301.646999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5708.8689999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5850.35},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4781.7129999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4180.0709999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3998.8360000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4354.8990000000003},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4009.7930000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4221.4579999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4305.8890000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5536.7879999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7961.83},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7319.8990000000013},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5581.3710000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5864.9739999999993},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4793.6670000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4190.5200000000004},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4008.8339999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4365.7839999999997},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4321.7749999999996},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3958.0160000000001},null,{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11937.79},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13913.807999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19095.614999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18423.436999999998},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14850.235000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14673.582},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12838.871999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11013.216},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10540.008000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11958.288},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11896.201999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10446.302},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11967.638999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13948.592000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19143.342000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18469.490000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14374.009000000002},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14710.261999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12870.970000000001},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11040.745999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10566.36},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11988.179},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11925.941999999999},{"$f":"IF($D52=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB54:$BY54)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ54:$CW54)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10472.415000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B61,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.37899999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.77099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":286.322},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.85199999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":244.74900000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.85300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182.505},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.12100000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.673},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.19300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":194.84},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.24199999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184.64500000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.87899999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":286.42599999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.959},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":235.41899999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.959},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182.61600000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.233},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.78700000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.309},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.93600000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.67400000000001},null,{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.03200000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":159.77000000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241.16300000000004},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.07599999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":179.31599999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.61699999999996},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.923},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.72599999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.724},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.19900000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110.815},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113.98900000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.95699999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":159.85300000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241.25},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.16},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":174.44499999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.70099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.00200000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122.804},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":125.801},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":130.27199999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.90900000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.74699999999999},null,{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.411},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":366.541},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527.48500000000001},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.928},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":424.065},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375.46999999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":312.428},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":296.84699999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.39699999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":336.39200000000005},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":305.65499999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.23099999999999},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.60199999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":366.73199999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527.67599999999993},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":519.11900000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":409.86399999999998},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":375.65999999999997},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":312.61800000000005},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.03700000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.58800000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":336.58100000000002},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":305.84500000000003},{"$f":"IF($D61=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB63:$BY63)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ63:$CW63)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.42099999999999}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B70,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2612.2930000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3418.3979999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4348.0519999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4202.4589999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3269.607},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3156.4380000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2800.9659999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2300.1019999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2334.06},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2706.7660000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2711.7660000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.7510000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2623.183},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3431.8910000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4364.2969999999996},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4218.1239999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3283.1930000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3169.3960000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2811.8780000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2310.0219999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2344.2959999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.549},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2723.3870000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.741},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.7639999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2366.1109999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3088.1280000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3009.6979999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.9279999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2005.3889999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1760.221},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.37},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.4949999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1606.2579999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1411.1279999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1371.336},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1536.1410000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2375.451},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3099.665},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3020.9150000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.8490000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2013.6210000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1767.079},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1493.7850000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1322.268},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.249},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1417.175},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1377.079},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4142.0569999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5784.509},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7436.18},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7212.1569999999992},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5416.5349999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5161.8270000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4561.1869999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3787.4719999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.5549999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4313.0239999999994},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.8940000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.0870000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4159.3240000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5807.3420000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.9619999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7239.0390000000007},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5439.0420000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5183.0169999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4578.9570000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3803.8069999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3666.5639999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4331.7979999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4140.5619999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB72:$BY72)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ72:$CW72)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3532.8199999999997}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34275.904000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34470.720000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41601.387999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41824.446000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37357.021000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38097.004999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32531.919000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35012.466},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37716.755000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39399.349000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37732.044000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29728.420000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33916.256999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34420.313000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41566.671999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41854.377999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37410.071000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38078.175000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32464.917000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34910.080999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37670.733999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39391.031000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37962.010999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29285.230000000003},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18725.982},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22221.852999999996},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26183.357000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28405.111000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22608.369000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21565.502999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18556.227000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22057.466},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20191.648000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22776.864999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19282.223000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16500.536},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18944.023000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22116.183999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26060.131000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28363.768000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22513.901000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21454.114999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18438.879000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21901.712},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20026.628000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22657.027999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18857.973999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16645.552},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53001.885999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56692.572999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67784.744999999995},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70229.557000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59965.39},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59662.507999999994},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51088.146000000008},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57069.932000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57908.403000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62176.214},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57014.267000000007},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46228.956000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52860.28},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56536.497000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67626.803},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70218.146000000008},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59923.972000000009},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59532.29},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50903.796000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56811.792999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57697.361999999994},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62048.059000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56819.985000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45930.782000000007}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B80,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.4140000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.885},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2456.5230000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2389.5700000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2050.0460000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1781.309},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.4369999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5168.7420000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7484.19},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8942.1129999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7855.2930000000015},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4688.5229999999992},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.3229999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1676.972},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2411.62},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2341.8870000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1974.9539999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1734.2570000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1566.9880000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.1239999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7537.5629999999983},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8987.7830000000013},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7933.9909999999991},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.6219999999994},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.3040000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1360.62},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1900.3229999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1936.0359999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1598.1859999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1314.855},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.587},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3994.4009999999994},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5254.2619999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7023.4360000000006},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5614.0540000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3614.5119999999997},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1065.462},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1324.3940000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1860.2929999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1898.7869999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.9790000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1277.1379999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1083.0630000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4029.444},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5286.2740000000013},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7059.1910000000007},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.7789999999995},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3679.7960000000003},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2797.7180000000003},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3082.5050000000001},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4356.8459999999995},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.6059999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.232},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3096.1639999999998},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2731.0239999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9163.143},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.451999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15965.548999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13469.347000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8303.0349999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.7849999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3001.366},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4271.9129999999996},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4240.674},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3508.933},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3011.395},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2650.0510000000004},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9244.5679999999993},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12823.837},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16046.974000000002},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13550.769999999999},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8388.4179999999997}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B89,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14630.054000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18982.488999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23475.036},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22625.75},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20109.652999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.665999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14904.984000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11031.86},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11876.693000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13512.111000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14079.165000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13327.736000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14557.165999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18995.322},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23486.184000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22627.3},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19747.726000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18604.913},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14917.485000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11037.437},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11903.61},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13522.839},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14170.153},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13278.343999999999},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8188.1450000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12166.995000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15317.617999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14937.261},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12535.317999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11173.579000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8606.9599999999991},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6561.8619999999992},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5993.3119999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7829.1110000000008},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7300.8719999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5429999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8235.2389999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.583000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15280.753999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14909.936999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.532999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11139.026},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8582.4260000000013},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6530.3470000000007},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5954.1829999999991},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7792.4559999999983},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7184.0550000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7862.875},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22818.199000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31149.483999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38792.653999999995},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37563.010999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32644.970999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29769.244999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.944000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17593.722000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17870.005000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21341.222000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21380.037000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21153.279000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22792.404999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31136.904999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38766.938000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37537.236999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32020.259000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29743.938999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23499.911000000007},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17567.784},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17857.792999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21315.294999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21354.207999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21141.218999999997}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B98,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1288.0379999999932},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21414.889999999992},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15871.834999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21888.759999999995},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19843.385999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20946.853999999992},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-2768.5680000000066},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-6243.3100000000049},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-3159.9500000000044},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3673.1159999999945},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3819.5100000000016},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13987.968000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-729.42899999999645},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21435.067999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15891.998000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21904.663000000008},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19561.555000000008},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20967.679000000004},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-2748.4419999999955},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-6228.4689999999973},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":-3134.0649999999951},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3688.7920000000086},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5678.2810000000027},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12380.986000000004},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6953.7439999999951},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13075.591999999993},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15407.470000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18926.922999999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18602.419999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16178.688999999998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8271.0880000000034},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-917.91600000000108},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-1581.2330000000002},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.9619999999959},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8107.3460000000014},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5480.3179999999993},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9001.969000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13092.93},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15418.288999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18941.990000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17904.900000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16189.042000000001},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8288.7069999999985},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-901.84199999999691},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-1569.1630000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7301.1110000000044},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6279.4590000000017},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7125.0520000000033},null,{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8241.7819999999883},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34490.481999999989},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31279.305},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40815.68299999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38445.805999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37125.542999999991},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5502.5199999999968},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-7161.226000000006},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-4741.1830000000045},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10959.07799999999},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11926.856000000003},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19468.286},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8272.5400000000045},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34527.998},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31310.286999999997},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40846.653000000013},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37466.455000000016},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37156.721000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5540.2650000000031},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-7130.3109999999942},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-4703.2279999999955},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10989.903000000013},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11957.740000000005},{"$f":"IF($D98=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19506.038000000008}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B107,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6906.4549999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7528.8569999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8826.5370000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10273.601000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.4189999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7962.0280000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7418.415},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6094.8620000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5658.5420000000004},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5996.3580000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6396.2730000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5344.2790000000005},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7187.63},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7549.5439999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8850.8050000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10301.835999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8463.0959999999995},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7983.9079999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7438.7979999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6111.6009999999997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5674.085},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6012.826},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6183.2269999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5575.7179999999998},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4016.9380000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4696.777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6156.5969999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6468.1980000000003},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5182.8639999999996},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5000.4229999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4137.9560000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3448.7049999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.7330000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3360.1109999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3210.9920000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3394.4760000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3765.761},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4709.683},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6173.5230000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6485.9740000000011},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5067.3559999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5014.165},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4149.326},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.1760000000004},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3271.6950000000002},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.3380000000006},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3450.4269999999997},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.0410000000002},null,{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10923.393},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12225.633999999998},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14983.134},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16741.798999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13975.282999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12962.451000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11556.370999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9543.5669999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8921.2750000000015},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9356.4689999999991},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9607.2649999999994},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8738.755000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10953.391},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12259.226999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15024.328000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16787.810000000001},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13530.451999999999},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12998.073},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11588.124},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9569.777},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8945.7800000000007},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9382.1640000000007},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9633.6539999999986},{"$f":"IF($D107=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8762.759}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B116,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.0560000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2353.6559999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2744.2979999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2733.873},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2419.549},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2269.652},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1970.991},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1617.3789999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1518.2439999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1608.35},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1684.79},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1519.6659999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2000.3389999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2364.1210000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2753.8989999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.317},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2358.252},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.759},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1981.0630000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.614},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1527.931},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.557},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1695.4180000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.145},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1190.402},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.9749999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1788.5499999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.6789999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1549.9939999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1420.9849999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1244.8389999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.8040000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":928.65},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1110.595},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1050.769},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":983.47799999999995},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.5530000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1627.1769999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1794.808},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1887.1759999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.7260000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1427.3130000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1251.201},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1123.181},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":934.57500000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.643},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.3969999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":989.61199999999985},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3180.4580000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3973.6309999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4532.848},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4614.5519999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3969.5429999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3690.6369999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3215.83},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2734.183},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2446.8939999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.9449999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.5590000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2503.1439999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3196.8919999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3991.2979999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4548.7070000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4630.4930000000004},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3868.9780000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3707.0720000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3232.2640000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.7950000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2462.5060000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2736.2},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2752.8150000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2518.7569999999996}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B125,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2145.6309999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2594.9609999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3251.6779999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3393.4929999999995},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3095.154},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2551.3000000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2414.143},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1819.46},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.0469999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.56},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1726.421},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1550.8539999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2237.4079999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2605.596},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3265.0030000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3407.4000000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2985.0619999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.7559999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2424.0360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1826.9169999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1653.798},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.1980000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.5070000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1621.106},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1374.405},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1758.39},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2381.895},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2314.009},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1976.9739999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.8610000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.1419999999998},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1174.4849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1069.002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1004.973},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":945.51499999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1072.095},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.0550000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1765.596},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.6559999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2323.4920000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.2260000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.9950000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1516.33},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1179.298},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.383},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1009.092},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.38},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.5940000000001},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3520.0360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4353.3509999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5633.5730000000003},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5707.5019999999995},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5072.1279999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.1610000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3924.2849999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2993.9449999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2716.049},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2624.5329999999999},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2671.9360000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2622.9489999999996},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3534.4629999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4371.192},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5656.6589999999997},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5730.8920000000007},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.2880000000005},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4309.7510000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3940.366},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3006.2150000000001},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2727.181},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2635.29},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2682.8870000000002},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2633.7}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B134,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7092.4359999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6528.0919999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.7030000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6832.3429999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6517.7290000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6914.1930000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6727.7849999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6739.8270000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6459999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7179.9639999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6608.6740000000009},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6884.3220000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6916.655999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6370.6090000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6999.6729999999989},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6810.7870000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.9639999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6460000000006},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5060.393},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.8370000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5340.5190000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5381.1030000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4782.2189999999991},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5007.4849999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4857.6400000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.4939999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5122.8360000000011},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5244.7280000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.1059999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5447.5290000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4674.3019999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5069.3580000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.5520000000006},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5449.956000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12152.829},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11708.929},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.222000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12213.446},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11299.948},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11921.678},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11585.424999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12123.321},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12302.800000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11853.402000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12290.428},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12364.184999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11044.911},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.030999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.339},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.920000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB136:$BY136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ136:$CW136)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.8850000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2912.4209999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3348.7699999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3586.6649999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3089.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.5729999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2604.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.8649999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2780.2910000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3630.415},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3549.482},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2454.9850000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2773.2179999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2918.0680000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3355.2860000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3593.6849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2972.15},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2824.049},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.9810000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2554.7669999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.6590000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3637.4740000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3439.4780000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.7669999999998},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1585.7090000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1857.471},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.6559999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2297.1909999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1836},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1744.11},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1430.2079999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1452.7910000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1580.6369999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.5480000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1759.962},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.8779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1495.598},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1861.0719999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2340.203},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2301.6880000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1791.557},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.4969999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.587},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1583.69},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.405},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.318},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1446.808},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4260.594000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4769.8919999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.4259999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5883.8559999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4925.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4562.683},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4035.1719999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6559999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4360.9279999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.9629999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.4439999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3988.8630000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4268.8159999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4779.1399999999994},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5695.4889999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5895.3729999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.7070000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4571.5460000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4042.9450000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4010.3539999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4369.3490000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5627.8789999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5319.7960000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3996.5749999999998}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19273.812999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22204.276999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26322.223000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28134.676000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25186.278999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23589.553},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20366.217000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16712.599999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15393.126},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15488.948999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16026.389999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15040.258},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20072.736000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22325.537},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26345.044999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28179.525000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24919.592000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23701.32},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20484.407999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16854.557000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15534.710999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15630.302999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15653.162},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15721.9},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12422.335999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.659999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18548.391},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18664.605},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15825.225},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15863.040999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.393},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10924.835999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9828.8080000000009},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9411.1370000000006},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8894.4330000000009},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10468.986000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11855.404},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14843.282999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18564.471000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18694.357},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15866.623},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15938.203},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12812.317999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11017.633},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9919.2109999999993},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9497.0229999999992},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9492.9590000000007},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10014.103999999999},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31696.148999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36966.936999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44870.614000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46799.281000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41011.504000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39452.593999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33104.61},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27637.435999999994},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25221.934000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24900.085999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24920.822999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25509.243999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31928.14},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37168.82},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44909.516000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46873.881999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40786.215000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39639.523000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33296.725999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27872.190000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25453.921999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25127.325999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25146.120999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25736.004000000001}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0}]

{"sheet":"Effective Rates","index":35,"n_rows":140,"n_cols":36,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rates and Impacts"]
[null,null,null,null,null,null,null,null,null,"Effective Rates",null,null,null,null,null,null,null,null,null,"Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Rank Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Customer Size"]
[null,null,null,"Tier 1 vs. Market True-up Calculation",null,null,null,null,null,"Without PLVS",null,null,null,null,"With PLVS",null,null,null,null,"Without PLVS",null,null,null,"With PLVS",null,null,null,"Without PLVS",null,null,null,"With PLVS"]
[null,null,null,null,null,null,null,null,null,"Status Quo_Demand","Alternative 1_Demand","Alternative 2_Demand","Alternative 3_Demand","Alternative 4_Demand","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,"BESID","Customer","Tier 1 Energy","RHWM Energy","Load Shaping","Above-RHWM","Check 1","Check 2","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4",{"$f":"+T5","v":"Alternative 1"},{"$f":"+U5","v":"Alternative 2"},"Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4"]
[{"$f":"IF(ISERROR(J6-'Status Quo'!U4),\"\",J6-'Status Quo'!U4)","v":1.0855524259042681E-2},10005,"Alder Mutual",{"$f":"IF(StagingTRM!C8=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":6004.7060000000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B6,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4807.0560000000005},{"$f":"SUM(StagingTRM!S8:BN8)","v":2393.2452206828789},{"$f":"VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":2394.6480000000001},{"$f":"IF(D6=\"\",\"\",IF(D6>E6,(D6-E6)*2,0))","v":2395.2999999999993},{"$f":"IF(F6<0,MIN(F6,G6),0)","v":0},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.531805808438342},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":37.989457488199548},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":38.435621210911677},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.137091905855343},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.908990542565761},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.526516449074236},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":37.984168128835456},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":38.430331851547571},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.131802546491251},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.903701183201662},{"$f":"IF($J6=\"\",\"\",(K6-$J6)/$J6)","v":3.9900893139657181E-2},{"$f":"IF($J6=\"\",\"\",(L6-$J6)/$J6)","v":5.2113914446396715E-2},{"$f":"IF($J6=\"\",\"\",(M6-$J6)/$J6)","v":9.868896479747051E-2},{"$f":"IF($J6=\"\",\"\",(N6-$J6)/$J6)","v":0.11981846057870889},{"$f":"IF($O6=\"\",\"\",(P6-$O6)/$O6)","v":3.990667113830846E-2},{"$f":"IF($O6=\"\",\"\",(Q6-$O6)/$O6)","v":5.2121460997455363E-2},{"$f":"IF($O6=\"\",\"\",(R6-$O6)/$O6)","v":9.8703255823575545E-2},{"$f":"IF($O6=\"\",\"\",(S6-$O6)/$O6)","v":0.11983581134078733},{"$f":"IF(T6=\"\",\"\",RANK(T6,T$6:T$140,1))","v":109},{"$f":"IF(U6=\"\",\"\",RANK(U6,U$6:U$140,1))","v":120},77,131,108,120,77,131,{"$f":"IF(D6=\"\",\"\",RANK(D6,$D$6:$D$140,1))","v":8}]
[{"$f":"IF(ISERROR(J7-'Status Quo'!U5),\"\",J7-'Status Quo'!U5)","v":1.0299224612303703E-2},10015,"Asotin County PUD #1",{"$f":"IF(StagingTRM!C9=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":5112.6334999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B7,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":5026.3559999999998},{"$f":"SUM(StagingTRM!S9:BN9)","v":175.38135821367868},{"$f":"VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":166.65600000000001},{"$f":"IF(D7=\"\",\"\",IF(D7>E7,(D7-E7)*2,0))","v":172.55500000000029},{"$f":"IF(F7<0,MIN(F7,G7),0)","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":39.576343687710398},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":56.960511816524274},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.748211030328193},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":29.439797389583237},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":57.190252427787456},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":39.348489563725224},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":56.732657692539071},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.520356906343004},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":29.211943265598048},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":56.96239830380226},{"$f":"IF($J7=\"\",\"\",(K7-$J7)/$J7)","v":0.43925654845705625},0.48442745226541012,-0.25612639656944491,0.44506154684387095,{"$f":"IF($O7=\"\",\"\",(P7-$O7)/$O7)","v":0.44180013824063147},0.48723261185334121,-0.25760954004882319,0.44763875145832871,{"$f":"IF(T7=\"\",\"\",RANK(T7,T$6:T$140,1))","v":134},{"$f":"IF(U7=\"\",\"\",RANK(U7,U$6:U$140,1))","v":134},{"$f":"IF(V7=\"\",\"\",RANK(V7,V$6:V$140,1))","v":10},{"$f":"IF(W7=\"\",\"\",RANK(W7,W$6:W$140,1))","v":134},{"$f":"IF(X7=\"\",\"\",RANK(X7,X$6:X$140,1))","v":134},{"$f":"IF(Y7=\"\",\"\",RANK(Y7,Y$6:Y$140,1))","v":134},{"$f":"IF(Z7=\"\",\"\",RANK(Z7,Z$6:Z$140,1))","v":10},{"$f":"IF(AA7=\"\",\"\",RANK(AA7,AA$6:AA$140,1))","v":134},{"$f":"IF(D7=\"\",\"\",RANK(D7,$D$6:$D$140,1))","v":6}]
[{"$f":"IF(ISERROR(J8-'Status Quo'!U6),\"\",J8-'Status Quo'!U6)","v":1.2377510532999736E-2},10024,"Benton County PUD #1",{"$f":"IF(StagingTRM!C10=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":1762499.0885000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B8,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1762496.5560000001},{"$f":"SUM(StagingTRM!S10:BN10)","v":3.8861353228494409},{"$f":"VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":81166.079999999987},5.0649999999441206,0,{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.640600551403146},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.208730804217758},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.419243876148272},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.857771435593641},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.208750365865519},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.418956818271567},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.987087071086179},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.1976001430167},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.636127702462062},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":33.987106632733941},1.688823158630904E-2,2.3145940083779168E-2,9.5633574652587663E-2,1.68888130755643E-2,1.7000238993216895E-2,2.3299450338300665E-2,9.6267842879869017E-2,1.7000824339069177E-2,76,87,75,56,76,87,75,56,128]
[{"$f":"IF(ISERROR(J9-'Status Quo'!U7),\"\",J9-'Status Quo'!U7)","v":1.1642125566751815E-2},10025,"Benton REA",{"$f":"IF(StagingTRM!C11=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":523328.90299999993},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B9,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":523328.74799999996},{"$f":"SUM(StagingTRM!S11:BN11)","v":-4.944878172582321},{"$f":"VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":83708.639999999999},0.30999999993946403,-4.944878172582321,{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.727463141738049},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.596963221887549},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.104624224120442},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.544111961806195},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":32.40556119384059},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.566771173146357},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":31.436271253295871},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.943932255528772},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.383419993214517},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":32.244869225248927},-4.113153304047973E-3,1.1887527240910453E-2,0.12029479958790892,2.1372589704800288E-2,-4.1340914829294086E-3,1.1948041195396733E-2,0.12090716529522531,2.1481387766368175E-2,50,65,97,62,50,65,97,62,106]
[{"$f":"IF(ISERROR(J10-'Status Quo'!U8),\"\",J10-'Status Quo'!U8)","v":1.1429694320259642E-2},10027,"Big Bend Elec Coop",{"$f":"IF(StagingTRM!C12=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":536797.88},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B10,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":536793.76800000004},{"$f":"SUM(StagingTRM!S12:BN12)","v":5.2637462396105548},{"$f":"VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":119460.76800000001},8.2239999999292195,0,{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.669942632078651},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":26.351689133277699},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":26.948503481078045},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.668166311227317},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":27.410808190952686},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.540401960017146},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":26.2221484612162},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":26.818962809016529},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.538625639165819},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":27.281267518891184},-4.7642075602739392E-2,-2.6073026626525001E-2,3.6076102232007988E-2,-9.3651961831515557E-3,-4.7866167702082629E-2,-2.619566526472613E-2,3.6245791931355353E-2,-9.4092468767220799E-3,14,20,34,33,14,19,35,33,107]
[{"$f":"IF(ISERROR(J11-'Status Quo'!U9),\"\",J11-'Status Quo'!U9)","v":1.1385623036488823E-2},10029,"Blachly Lane Elec Coop",{"$f":"IF(StagingTRM!C13=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":154525.6715},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B11,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":154527.552},{"$f":"SUM(StagingTRM!S13:BN13)","v":-4.3264280528146628},{"$f":"VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":71237.472000000009},0,-4.3264280528146628,{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.021717103257664},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":34.424814784481136},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.598097819965638},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":37.018177963069419},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.513519633918328},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":32.998870639021618},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":34.401968320245068},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.57525135572957},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":36.995331498833366},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.490673169682267},4.2490149038465735E-2,1.7454595559208884E-2,0.12102522855837486,7.5459508143349757E-2,4.2519566701906084E-2,1.7466680087723181E-2,0.12110901926097671,7.5511751838987451E-2,110,78,99,113,110,78,99,113,62]
[{"$f":"IF(ISERROR(J12-'Status Quo'!U10),\"\",J12-'Status Quo'!U10)","v":1.2375661597950227E-2},10044,"Canby, City of",{"$f":"IF(StagingTRM!C14=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":178147.47149999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B12,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":178150.54800000001},{"$f":"SUM(StagingTRM!S14:BN14)","v":-11.298502197341804},{"$f":"VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":63884.088000000003},0,-11.298502197341804,{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.25860691662767},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":37.164697089434618},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.444071935441784},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":40.58277785188092},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.164265375469654},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.184083546551491},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":37.090173719358432},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.369548565365605},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":40.508254481804734},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.089742005393475},2.4989657625026637E-2,5.1150619007665748E-3,0.11925915811371804,2.4977751101260926E-2,2.5041125378821309E-2,5.125596688817873E-3,0.11950477976567009,2.5029194332829723E-2,93,56,96,73,93,56,95,72,69]
[{"$f":"IF(ISERROR(J13-'Status Quo'!U11),\"\",J13-'Status Quo'!U11)","v":1.1415255382402734E-2},10046,"Central Electric Coop",{"$f":"IF(StagingTRM!C15=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":717997.9325},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B13,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":717996.97199999995},{"$f":"SUM(StagingTRM!S15:BN15)","v":2.2792344751796918},{"$f":"VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":274995.288},1.921000000089407,0,{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.303357062337447},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.291998564893802},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.234946987024415},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":37.536734380302093},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.346394704737264},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.245560897247522},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":38.234202399803877},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.177150821934497},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":37.478938215212168},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.288598539647346},8.4656014363708107E-2,8.3039976042801472E-2,6.3262462944275386E-2,0.11452275304189233,8.4794834483390244E-2,8.3176146160179709E-2,6.336620161828832E-2,0.11471054905855002,129,131,47,130,129,131,47,130,114]
[{"$f":"IF(ISERROR(J14-'Status Quo'!U12),\"\",J14-'Status Quo'!U12)","v":1.2331512173624049E-2},10047,"Central Lincoln PUD",{"$f":"IF(StagingTRM!C16=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":1336753.8050000002},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B14,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1374335.5560000001},{"$f":"SUM(StagingTRM!S16:BN16)","v":-1.7917332241195254},{"$f":"VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-1.7917332241195254,{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.515372473510183},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":33.047789083134383},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":33.698445728261341},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":37.210721796614806},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":33.047779959312393},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.266955445399439},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":32.799372055023625},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":33.450028700150568},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":36.962304768504048},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":32.799362931201642},-4.2519703112059402E-2,-2.3668489913467299E-2,7.8091271510201607E-2,-4.2519967452883091E-2,-4.282794812962723E-2,-2.384007375707925E-2,7.8657391299304241E-2,-4.282821438677975E-2,15,25,61,11,15,25,61,11,126]
[{"$f":"IF(ISERROR(J15-'Status Quo'!U13),\"\",J15-'Status Quo'!U13)","v":9.856674183232883E-3},10055,"Albion, City of",{"$f":"IF(StagingTRM!C17=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":3424.8039999999992},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B15,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":3491.2560000000003},{"$f":"SUM(StagingTRM!S17:BN17)","v":-3.1669790893598275},{"$f":"VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-3.1669790893598275,{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.934745839873834},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":38.255970499010289},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":38.90834477660642},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":44.366510007463873},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.249675953768417},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.685766258261118},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":38.006990917397559},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":38.659365194993704},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":44.117530425851157},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":38.000696372155701},3.5771862756669992E-2,5.3434750716544452E-2,0.20121335611214336,3.5601439349151207E-2,3.6014639842473488E-2,5.37974025903891E-2,0.20257895433536188,3.5843059802478004E-2,107,121,133,85,107,121,133,85,4]
[{"$f":"IF(ISERROR(J17-'Status Quo'!U15),\"\",J17-'Status Quo'!U15)","v":1.2126831854800457E-2},10059,"Bandon, City of",{"$f":"IF(StagingTRM!C19=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":66680.032500000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B17,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":67009.308000000005},{"$f":"SUM(StagingTRM!S19:BN19)","v":3.8474259541194442},{"$f":"VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.444232907329663},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.004947906626789},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.937471836680203},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.580689318309183},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.004947906626796},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.195816695813001},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.75653169511012},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.689055625163526},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":38.332273106792513},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.756531695110127},4.4032974373508844E-2,4.2129249439666845E-2,8.8489893946355327E-2,4.4032974373509046E-2,4.4343764282724712E-2,4.2426602634516093E-2,8.9114466019839078E-2,4.4343764282724921E-2,111,110,67,93,111,110,67,93,37]
[{"$f":"IF(ISERROR(J26-'Status Quo'!U24),\"\",J26-'Status Quo'!U24)","v":1.0365003420858443E-2},10071,"Drain, City of",{"$f":"IF(StagingTRM!C28=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":16352.943499999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B26,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":16789.608},{"$f":"SUM(StagingTRM!S28:BN28)","v":-2.7196899652429352},{"$f":"VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-2.7196899652429352,{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.436173165573372},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":37.032543988757567},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.848846149240728},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":39.839393604742348},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.031411905550705},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.18765563111748},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.784026454301667},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.600328614784843},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":39.590876070286463},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.78289437109482},4.5049187894111727E-2,3.9865280516232025E-2,0.12425778648826427,4.5017240787363709E-2,4.536735382201678E-2,4.0146834403429109E-2,0.12513537376087897,4.5335181084545553E-2,114,107,102,95,114,107,102,95,10]
[{"$f":"IF(ISERROR(J35-'Status Quo'!U33),\"\",J35-'Status Quo'!U33)","v":1.1886535601270509E-2},10083,"Monmouth, City of",{"$f":"IF(StagingTRM!C37=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":76496.808500000014},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B35,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":73360.23599999999},{"$f":"SUM(StagingTRM!S37:BN37)","v":6272.7218104192079},{"$f":"VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":6271.4639999999999},6273.1450000000477,0,{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.648516927598635},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.359135038761977},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.140433242463146},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":43.466049740416018},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.917344117014878},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.45006116436663},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":37.160679275529979},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.941977479231134},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":43.267593977184013},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.718888353782887},1.939009189832186E-2,1.3422543559847773E-2,0.18602479402606747,3.4621515296864198E-2,1.9495663065115652E-2,1.3495623852214509E-2,0.18703762339587413,3.4810015371295314E-2,82,68,129,83,82,68,129,83,40]
[{"$f":"IF(ISERROR(J44-'Status Quo'!U42),\"\",J44-'Status Quo'!U42)","v":1.2375870368657615E-2},10103,"Clark County PUD #1",{"$f":"IF(StagingTRM!C46=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":2793829.6144999997},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B44,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":2793829.3680000002},{"$f":"SUM(StagingTRM!S46:BN46)","v":-2.836028199235443},{"$f":"VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":160092.84},0.49299999885261059,-2.836028199235443,{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":37.101016262738362},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":40.846032726129877},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":39.978811654975672},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":43.805403343499655},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":40.846027017492126},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":37.568636910791348},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":41.313653374182863},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":40.446432303028651},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":44.273023991552655},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":41.31364766554514},0.10094107495251403,7.7566484213198339E-2,0.180706292067118,0.10094092108509135,9.968465111694759E-2,7.6601006288058188E-2,0.17845702245416084,9.9684499164729143E-2,133,128,127,126,133,128,127,126,130]
[{"$f":"IF(ISERROR(J53-'Status Quo'!U51),\"\",J53-'Status Quo'!U51)","v":1.1687902825862295E-2},10121,"Coos Curry Elec Coop",{"$f":"IF(StagingTRM!C55=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":346337.44},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B53,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":358555.5},{"$f":"SUM(StagingTRM!S55:BN55)","v":0.78451639735249046},{"$f":"VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":32.49372602530137},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.524207104682162},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.425099287462118},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":36.30163766812062},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!52:52)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!52:52)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.34104547769104},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":32.260214786475707},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B53,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":33.290695865856492},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":33.191588048636447},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":36.068126429294956},{"$f":"IF('Status Quo'!$D51=1,\"\",((1-AVERAGE(VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B53,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!52:52)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!52:52)+SUM('PLVS Revenues'!$BD56:$CA56)+($H53+$I53)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B53,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC50:$BZ50)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":34.107534238865384},3.1713232227612291E-2,2.8663172128537355E-2,0.11718913490728036,5.6851573468405768E-2,3.1942784206532564E-2,2.8870646656425705E-2,0.1180373927459287,5.7263085959493344E-2,103,96,92,103,104,96,93,103,96]
[{"$f":"IF(ISERROR(J62-'Status Quo'!U60),\"\",J62-'Status Quo'!U60)","v":1.1617446939027332E-2},10172,"U.S. Airforce Base, Fairchild",{"$f":"IF(StagingTRM!C64=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":46379.690999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B62,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":53526.744000000006},{"$f":"SUM(StagingTRM!S64:BN64)","v":-0.3431971047625666},{"$f":"VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.3431971047625666,{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.9762452995801},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.022050938434674},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.05414128191704},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":38.052174711302271},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!61:61)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!61:61)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.022000568585533},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":36.72782457989554},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B62,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":35.773630218750121},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":35.805720562232487},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":37.803753991617718},{"$f":"IF('Status Quo'!$D60=1,\"\",((1-AVERAGE(VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B62,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!61:61)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!61:61)+SUM('PLVS Revenues'!$BD65:$CA65)+($H62+$I62)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B62,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC59:$BZ59)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.773579848900987},-2.5805604474293704E-2,-2.493774070872282E-2,2.9097854663312436E-2,-2.5806966696140011E-2,-2.598014916646426E-2,-2.5106415318913371E-2,2.9294667572310612E-2,-2.5981520602145803E-2,25,22,27,16,25,22,27,16,30]
[{"$f":"IF(ISERROR(J71-'Status Quo'!U69),\"\",J71-'Status Quo'!U69)","v":1.1295987632500726E-2},10197,"Harney Elec Coop",{"$f":"IF(StagingTRM!C73=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":199586.77700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B71,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":199589.31599999999},{"$f":"SUM(StagingTRM!S73:BN73)","v":-8.8950491525465623},{"$f":"VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":98269.776000000013},{"$f":"IF(D71=\"\",\"\",IF(D71>E71,(D71-E71)*2,0))","v":0},{"$f":"IF(F71<0,MIN(F71,G71),0)","v":-8.8950491525465623},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.4899192577588},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":24.050128909785421},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.078156653896869},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":13.745095084861818},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!70:70)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!70:70)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":25.23744122733715},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.481126668838055},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B71,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":24.041336320864687},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":25.069364064976131},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":13.736302495941082},{"$f":"IF('Status Quo'!$D69=1,\"\",((1-AVERAGE(VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B71,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!70:70)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!70:70)+SUM('PLVS Revenues'!$BD74:$CA74)+($H71+$I71)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B71,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC68:$BZ68)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":25.22864863841642},{"$f":"IF($J71=\"\",\"\",(K71-$J71)/$J71)","v":-5.6484696299503777E-2},-1.6153939119936421E-2,-0.46076349062274924,-9.9050149146627121E-3,{"$f":"IF($O71=\"\",\"\",(P71-$O71)/$O71)","v":-5.6504187066977227E-2},-1.6159513243403222E-2,-0.46092248296305571,-9.9084327668446867E-3,{"$f":"IF(T71=\"\",\"\",RANK(T71,T$6:T$140,1))","v":13},{"$f":"IF(U71=\"\",\"\",RANK(U71,U$6:U$140,1))","v":32},{"$f":"IF(V71=\"\",\"\",RANK(V71,V$6:V$140,1))","v":2},{"$f":"IF(W71=\"\",\"\",RANK(W71,W$6:W$140,1))","v":32},{"$f":"IF(X71=\"\",\"\",RANK(X71,X$6:X$140,1))","v":13},{"$f":"IF(Y71=\"\",\"\",RANK(Y71,Y$6:Y$140,1))","v":33},{"$f":"IF(Z71=\"\",\"\",RANK(Z71,Z$6:Z$140,1))","v":2},{"$f":"IF(AA71=\"\",\"\",RANK(AA71,AA$6:AA$140,1))","v":32},{"$f":"IF(D71=\"\",\"\",RANK(D71,$D$6:$D$140,1))","v":71}]
[{"$f":"IF(ISERROR(J75-'Status Quo'!U73),\"\",J75-'Status Quo'!U73)","v":1.1314978811846288E-2},10209,"Inland P & L",{"$f":"IF(StagingTRM!C77=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":920094.10699999984},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B75,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":920095.08},{"$f":"SUM(StagingTRM!S77:BN77)","v":-6.5676518207474146},{"$f":"VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":412228.24800000002},0,-6.5676518207474146,{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":33.507705804705786},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":34.310013235910994},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":34.516684069391182},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":36.603164277673606},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!74:74)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!74:74)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.476433450245018},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":33.479256698812847},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B75,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":34.281564130018054},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":34.488234963498236},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":36.574715171780667},{"$f":"IF('Status Quo'!$D73=1,\"\",((1-AVERAGE(VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B75,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!74:74)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!74:74)+SUM('PLVS Revenues'!$BD78:$CA78)+($H75+$I75)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B75,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC72:$BZ72)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.447984344352086},2.3943967870594478E-2,3.0111827726018066E-2,9.2380495728630205E-2,5.8754474478606239E-2,2.3964314334184628E-2,3.0137415348327218E-2,9.2458996351540368E-2,5.880440128197497E-2,92,99,69,105,91,99,69,105,121]
[{"$f":"IF(ISERROR(J82-'Status Quo'!U80),\"\",J82-'Status Quo'!U80)","v":1.1552628377181406E-2},10239,"Lincoln Elec Coop (MT)",{"$f":"IF(StagingTRM!C84=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":122810.23299999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B82,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":122808},{"$f":"SUM(StagingTRM!S84:BN84)","v":-0.72180005754125887},{"$f":"VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":19771.175999999999},4.4659999999857973,-0.72180005754125887,{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.190767615411438},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":35.100001149817409},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.76088359460465},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":38.639273908008782},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.12988582165498},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.033335824657186},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":34.94256935906315},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":34.603451803850383},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":38.481842117254523},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.972454030900735},2.6592954701494764E-2,1.6674559214524109E-2,0.13010840653346975,5.6714673038504325E-2,2.671596869288443E-2,1.675169257960742E-2,0.13071026347568285,5.6977024416121326E-2,97,75,110,102,97,75,110,102,56]
[{"$f":"IF(ISERROR(J91-'Status Quo'!U89),\"\",J91-'Status Quo'!U89)","v":1.1133114817056367E-2},10273,"Nespelem Valley Elec Coop",{"$f":"IF(StagingTRM!C93=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":51588.966},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B91,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":51588.132000000005},{"$f":"SUM(StagingTRM!S93:BN93)","v":2.410602326881417},{"$f":"VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":39516.696000000004},1.6679999999905704,0,{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":33.567936861662091},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":33.907890792177859},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":34.230849798337111},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":35.007934531165724},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!90:90)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!90:90)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.226070764427512},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":33.679145874793626},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B91,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":34.019099805309402},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":34.342058811468654},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":35.119143544297266},{"$f":"IF('Status Quo'!$D89=1,\"\",((1-AVERAGE(VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B91,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!90:90)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!90:90)+SUM('PLVS Revenues'!$BD94:$CA94)+($H91+$I91)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B91,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC88:$BZ88)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.337279777559068},1.0127340620210409E-2,1.9748396793254602E-2,4.2898009354523453E-2,4.9396360270778934E-2,1.0093899999115077E-2,1.968318730942549E-2,4.2756359524585591E-2,4.9233252794763836E-2,65,84,36,98,64,84,36,98,32]
[{"$f":"IF(ISERROR(J100-'Status Quo'!U98),\"\",J100-'Status Quo'!U98)","v":1.2350722663221347E-2},10304,"Parkland L & W",{"$f":"IF(StagingTRM!C102=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":117803.73749999996},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B100,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":123404.496},{"$f":"SUM(StagingTRM!S102:BN102)","v":-0.63011509655325426},{"$f":"VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.63011509655325426,{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.849583684407641},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.378473671216831},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.55460406847817},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":39.200372709554046},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!99:99)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!99:99)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.378437261634161},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.601164214185324},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B100,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":35.130054200994529},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":35.306184598255868},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":38.951953239331743},{"$f":"IF('Status Quo'!$D98=1,\"\",((1-AVERAGE(VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B100,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!99:99)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!99:99)+SUM('PLVS Revenues'!$BD103:$CA103)+($H100+$I100)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B100,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC97:$BZ97)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.130017791411866},-1.3141296628103202E-2,-8.2282577819102701E-3,9.3468003830789015E-2,-1.314231224889786E-2,-1.3232994582887297E-2,-8.2856733042432767E-3,9.4120209243362132E-2,-1.323401729052808E-2,40,42,73,28,40,42,73,28,54]
[{"$f":"IF(ISERROR(J109-'Status Quo'!U107),\"\",J109-'Status Quo'!U107)","v":1.2499627413056658E-2},10349,"Seattle City Light",{"$f":"IF(StagingTRM!C111=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":4035803.1585000004},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B109,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4595747.2919999994},{"$f":"SUM(StagingTRM!S111:BN111)","v":-0.84929191922128666},{"$f":"VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.84929191922128666,{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":42.090385660038237},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":45.067176809869949},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":43.123013354021282},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":43.640113288241963},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!108:108)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!108:108)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":45.067175377411942},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":43.095858291394116},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B109,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":46.072649441225835},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":44.128485985377175},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":44.645585919597842},{"$f":"IF('Status Quo'!$D107=1,\"\",((1-AVERAGE(VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B109,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!108:108)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!108:108)+SUM('PLVS Revenues'!$BD112:$CA112)+($H109+$I109)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B109,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC106:$BZ106)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":46.072648008767821},7.0723779389314526E-2,2.4533576440081185E-2,3.6819040830863188E-2,7.0723745356411669E-2,6.9073717704008677E-2,2.3961181768347942E-2,3.5960013088153157E-2,6.9073684465129806E-2,125,90,35,111,125,90,34,111,132]
[{"$f":"IF(ISERROR(J118-'Status Quo'!U116),\"\",J118-'Status Quo'!U116)","v":1.1699725093798463E-2},10378,"Coulee Dam, City of",{"$f":"IF(StagingTRM!C120=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":17884.327500000007},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B118,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":17728.212},{"$f":"SUM(StagingTRM!S120:BN120)","v":315.23598501767719},{"$f":"VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":315.69600000000003},312.23100000001432,0,{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":38.772691549215118},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.824798528655194},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":40.029310856831003},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":41.142268833148286},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!117:117)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!117:117)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.943637337869085},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":38.534911567765732},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B118,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":39.587018547205801},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":39.791530875381618},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":40.904488851698908},{"$f":"IF('Status Quo'!$D116=1,\"\",((1-AVERAGE(VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B118,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!117:117)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!117:117)+SUM('PLVS Revenues'!$BD121:$CA121)+($H118+$I118)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B118,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC115:$BZ115)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":39.705857356419706},2.713525776523951E-2,3.2409906493616206E-2,6.1114593525842954E-2,3.0200270908911669E-2,2.7302696091306235E-2,3.2609892082042333E-2,6.1491701616238174E-2,3.0386621923208571E-2,99,104,45,78,99,104,45,78,12]
[{"$f":"IF(ISERROR(J127-'Status Quo'!U125),\"\",J127-'Status Quo'!U125)","v":1.1243801299237077E-2},10436,"Vigilante Elec Coop",{"$f":"IF(StagingTRM!C129=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":167998.81550000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B127,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":168001.34400000001},{"$f":"SUM(StagingTRM!S129:BN129)","v":-10.567738638803348},{"$f":"VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":102997.82400000001},0,-10.567738638803348,{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.538056992090613},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":28.921621121029258},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.568249750928501},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":32.955470860702647},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!126:126)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!126:126)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":30.166343367728643},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.582492406380101},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B127,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":28.966056535318746},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":29.612685165217986},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":32.999906274992135},{"$f":"IF('Status Quo'!$D125=1,\"\",((1-AVERAGE(VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B127,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!126:126)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!126:126)+SUM('PLVS Revenues'!$BD130:$CA130)+($H127+$I127)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B127,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC124:$BZ124)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":30.210778782018139},-2.0869208534143535E-2,1.0221646889628784E-3,0.11569528319100719,2.1270402985757188E-2,-2.0837861211735084E-2,1.0206293108478179E-3,0.1155214990564823,2.1238453035232887E-2,34,49,91,61,34,49,90,61,67]
[{"$f":"IF(ISERROR(J129-'Status Quo'!U127),\"\",J129-'Status Quo'!U127)","v":1.1687647909539578E-2},10442,"Wasco Elec Coop",{"$f":"IF(StagingTRM!C131=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":110608.91700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B129,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":117509.71200000001},{"$f":"SUM(StagingTRM!S131:BN131)","v":3.2279881573208513},{"$f":"VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":33.801438906137577},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":34.854407309520653},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":35.347747326362104},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.756383194345304},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!128:128)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!128:128)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.807385411364343},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":33.570411829427073},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B129,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":34.623380232810163},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":35.116720249651593},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":36.525356117634807},{"$f":"IF('Status Quo'!$D127=1,\"\",((1-AVERAGE(VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B129,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!128:128)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!128:128)+SUM('PLVS Revenues'!$BD132:$CA132)+($H129+$I129)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B129,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC126:$BZ126)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":35.576358334653847},3.1151585182720754E-2,4.5746822332576861E-2,8.7420665623532859E-2,5.9345003353171819E-2,3.1365966218504411E-2,4.6061645835070171E-2,8.8022282932421342E-2,5.9753407715671995E-2,102,113,63,106,102,113,64,107,52]
[{"$f":"IF(ISERROR(J138-'Status Quo'!U136),\"\",J138-'Status Quo'!U136)","v":1.1743150355009391E-2},11680,"Weiser, City of",{"$f":"IF(StagingTRM!C140=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":57371.138000000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B138,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":55517.987999999998},{"$f":"SUM(StagingTRM!S140:BN140)","v":3710.2472078848014},{"$f":"VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":3710.424},3706.3000000000175,0,{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.010416493274064},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.868321283789868},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.43778014034033},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":41.707801763390272},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!137:137)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!137:137)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.308067377880313},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":35.801358136812269},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B138,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.659262927328079},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":36.22872178387852},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":41.498743406928469},{"$f":"IF('Status Quo'!$D136=1,\"\",((1-AVERAGE(VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B138,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!137:137)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!137:137)+SUM('PLVS Revenues'!$BD141:$CA141)+($H138+$I138)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B138,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC135:$BZ135)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":37.099009021418517},2.3823795280902702E-2,1.1867778511978252E-2,0.15821492292876843,3.6035431160553799E-2,2.3962911888353238E-2,1.1937079186580355E-2,0.15913880273323877,3.6245856362414265E-2,90,64,123,86,90,64,123,86,34]
[{"$f":"IF(ISERROR(J139-'Status Quo'!U137),\"\",J139-'Status Quo'!U137)","v":1.2174291912700141E-2},12026,"Jefferson County PUD #1",{"$f":"IF(StagingTRM!C141=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":403014.79849999998},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B139,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":396257.55600000004},{"$f":"SUM(StagingTRM!S141:BN141)","v":13513.707561279514},{"$f":"VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":13513.608},13514.48499999987,0,{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.766936895012286},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.381583450453164},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.461962812280163},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":38.079863989829256},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.609845331913839},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.538950422760657},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":36.153596978201506},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.233976340028512},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.851877517577613},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":36.381858859662195},1.7184769197459301E-2,1.9432078271281839E-2,6.4666624978431106E-2,2.356669343465911E-2,1.7295011476962569E-2,1.9556737298092278E-2,6.5081468847646651E-2,2.3717876495353788E-2,78,82,48,71,79,82,48,71,99]
[{"$f":"IF(ISERROR(J140-'Status Quo'!U138),\"\",J140-'Status Quo'!U138)","v":""},10298,"PNGC Aggregate",{"$f":"IF(StagingTRM!C142=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B140,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":0},{"$f":"SUM(StagingTRM!S142:BN142)","v":0},{"$f":"VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},"",0,{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)-IF(AND(Init!$B$33=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137)))))","v":""},"","","","","","","","","","","","","","","","",""]

{"sheet":"RIC_c","index":36,"n_rows":140,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rate Impact Credit"]
[]
[null,null,"Marginal Demand Rate","Embedded Cost Demand Rate","Rate Credit","Tier 1 Energy","Revenue Offset"]
[null,null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,null,{"$f":"+SUM(G6:G140)","v":78709135.304090559}]
[null,"BESID","Alternative 1","Alternative 1"]
[null,10005,40.30084144905166,38.612059728149923,{"$f":"IF(C6=\"\",\"\",MAX(0,C6-D6))","v":1.6887817209017371},{"$f":"IF(C6=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":12009.412},{"$f":"IF(C6=\"\",\"\",F6*E6)","v":20281.275464377974}]
[null,10015,59.392850234670576,49.982557427225636,{"$f":"IF(C7=\"\",\"\",MAX(0,C7-D7))","v":9.4102928074449395},{"$f":"IF(C7=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":10225.267},{"$f":"IF(C7=\"\",\"\",F7*E7)","v":96222.756504304096}]
[null,10024,36.608868786739947,35.100702924748916,1.5081658619910314,{"$f":"IF(C8=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":3524998.1770000001},5316281.9141320195]
[null,10025,33.99810675795937,32.80517214274807,1.1929346152112998,{"$f":"IF(C9=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":1046657.8059999999},1248594.3270585132]
[null,10027,28.808511158668029,28.156394414156217,0.65211674451181167,{"$f":"IF(C10=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":1073595.76},700109.77193288424]
[null,10029,37.097242746776672,35.538699084030988,{"$f":"IF(C11=\"\",\"\",MAX(0,C11-D11))","v":1.5585436627456843},{"$f":"IF(C11=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":309051.34299999999},{"$f":"IF(C11=\"\",\"\",F11*E11)","v":481670.0120956928}]
[null,10044,39.966100888731702,38.352450070867185,1.6136508178645173,{"$f":"IF(C12=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":356294.94299999997},574935.62617294153]
[null,10046,40.939180627356947,37.637685989883082,3.3014946374738656,{"$f":"IF(C13=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":1435995.865},4740932.6477321452]
[null,10047,35.487228241732602,35.359309438018308,0.12791880371429443,{"$f":"IF(C14=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":2673507.6100000003},341991.89519226248]
[null,10055,40.695603917445702,38.760131565513625,1.9354723519320771,{"$f":"IF(C15=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":6849.6079999999984},13257.226905572768]
[null,10059,39.44438678324039,37.80604396241278,1.6383428208276101,{"$f":"IF(C17=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":133360.065},218489.50507785345]
[null,10071,39.47201785400356,37.964954715263531,1.5070631387400297,{"$f":"IF(C26=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":32705.886999999999},49289.836717496735]
[null,10083,39.781321674448648,38.228487425471052,1.5528342489775966,{"$f":"IF(C35=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":152993.61700000003},237573.7283525611]
[null,10103,29.786682590712218,30.861223478925446,0,{"$f":"IF(C44=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":5587659.2289999994},0]
[null,10121,35.817279648698957,34.697490165401241,1.1197894832977155,{"$f":"IF(C53=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC50:$BZ50))","v":692674.88},775650.04596850718]
[null,10172,38.461491371799681,37.177597081527836,1.2838942902718458,{"$f":"IF(C62=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC59:$BZ59))","v":92759.381999999998},119093.24091894503]
[null,10197,26.7303895263444,26.543761764923325,0.18662776142107518,{"$f":"IF(C71=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC68:$BZ68))","v":399173.55400000006},74496.866801514683]
[null,10209,36.95390552442435,35.205860232978992,{"$f":"IF(C75=\"\",\"\",MAX(0,C75-D75))","v":1.7480452914453579},{"$f":"IF(C75=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC72:$BZ72))","v":1840188.2139999997},{"$f":"IF(C75=\"\",\"\",F75*E75)","v":3216732.342855942}]
[null,10239,37.505130232587256,35.938313143604915,1.5668170889823401,{"$f":"IF(C82=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":245620.46599999999},384842.3435326058]
[null,10273,36.809455803813293,34.611491304486584,2.1979644993267087,{"$f":"IF(C91=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC88:$BZ88))","v":103177.932},226781.43164994518]
[null,10304,37.817913673120081,36.765121212916647,1.0527924602034346,{"$f":"IF(C100=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC97:$BZ97))","v":235607.47499999992},248045.77324756913]
[null,10349,34.827914690874245,35.406796870671265,0,{"$f":"IF(C109=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC106:$BZ106))","v":8071606.3170000007},0]
[null,10378,42.260564523820065,39.995023790998303,2.265540732821762,{"$f":"IF(C118=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC115:$BZ115))","v":35768.655000000013},81035.34486074881]
[null,10436,31.700182195938886,30.940280828634062,0.75990136730482405,{"$f":"IF(C127=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC124:$BZ124))","v":335997.63100000011},255325.05920808183]
[null,10442,37.122681737952647,35.010828233930397,2.1118535040222497,{"$f":"IF(C129=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC126:$BZ126))","v":221217.83400000006},467179.65788511251]
[null,11680,39.294169185520609,38.130948532611136,1.1632206529094731,{"$f":"IF(C138=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC135:$BZ135))","v":114742.27600000001},133470.58520503898]
[null,12026,38.813967570835075,37.526659944644891,{"$f":"IF(C139=\"\",\"\",MAX(0,C139-D139))","v":1.2873076261901844},{"$f":"IF(C139=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":806029.59699999995},{"$f":"IF(C139=\"\",\"\",F139*E139)","v":1037608.0471531008}]
[null,10298,"","",{"$f":"IF(C140=\"\",\"\",MAX(0,C140-D140))","v":""},{"$f":"IF(C140=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":""},{"$f":"IF(C140=\"\",\"\",F140*E140)","v":""}]

{"sheet":"CustomerDashboard","index":37,"n_rows":112,"n_cols":126,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Customer Impact",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3&\" Effective Rate\"","v":"Status Quo Effective Rate"},{"$f":"IF(INDEX(StagingTRM!$C$8:$C$142,MATCH(B3,StagingTRM!$B$8:$B$142,0),1)=1,\"PNGC Customers - See PNGC Aggregate\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"V3&\" Effective Rate\"","v":"Alternative 1 Effective Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand Only","Demand"]
[null,null,null,"Tiered Rates",null,null,null,null,null,null,null,null,"Diurnal Energy Rates with Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand and PLVS","Demand_PLVS"]
[null,"Clark County PUD #1",null,{"$f":"IF(OR(ModelMode<>\"Forecast\",N3<>\"Demand Only\",AND(M3<>\"Status Quo\",V3<>\"Status Quo\")),\"These Tiered Rates calculations are not equivalent or comparable to the Status Quo to the right under a diurnal rate construct\",\"\")","v":"These Tiered Rates calculations are not equivalent or comparable to the Status Quo to the right under a diurnal rate construct"},null,null,null,null,null,null,null,null,"Status Quo","Demand and PLVS","Impact RANK:",{"$f":"+IF(M3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$140,OFFSET('Effective Rates'!$AB$6:$AB$140,0,MATCH(M3,'Effective Rates'!$AB$5:$AI$5,0)-1+IF(N3<>\"Demand Only\",4,0))))","v":"N/A"},"of 119",null,null,null,null,"Alternative 1","Demand and PLVS","Impact RANK:",{"$f":"+IF(V3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$140,OFFSET('Effective Rates'!$AB$6:$AB$140,0,MATCH(V3,'Effective Rates'!$AB$5:$AI$5,0)-1+IF(W3<>\"Demand Only\",4,0))))","v":133},"of 119"]
[null,null,null,"Tiered Rates Methodology",null,null,null,null,null,null,null,null,{"$f":"+M3","v":"Status Quo"},null,null,null,null,null,null,null,null,{"$f":"+V3","v":"Alternative 1"}]
[null,null,null,"Composite Charge","NonSlice Charge","HLH Load Shaping Charge","LLH Load Shaping Charge","Demand Charge","LDD Discount","IRD Discount","Load Shaping True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up"]
[null,"Rate",null,"$ per % TOCA","$ per % TOCA","$/MWh","$/MWh","$ per kW-Mo","%","$/MWh","$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh"]
[null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B7)>9,YEAR($B7)+1,YEAR($B7)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":39.748678348887736},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":24.948678348887729},{"$f":"TRANSPOSE(StagingPRDM!ET3:FQ3)","v":10.37},{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":35.59126942486786},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":20.79126942486786},{"$f":"+O7","v":10.37},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,{"$f":"+EOMONTH(B7,0)+1","v":"2023-11-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":8.75},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B8)>9,YEAR($B8)+1,YEAR($B8)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":32.338678348887733},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":23.428678348887733},8.75,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":28.18126942486786},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":19.271269424867864},{"$f":"+O8","v":8.75},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,{"$f":"+EOMONTH(B8,0)+1","v":"2023-12-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":13.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B9)>9,YEAR($B9)+1,YEAR($B9)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":53.668678348887738},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":44.728678348887733},13.39,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":49.511269424867862},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":40.571269424867864},13.39,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-01-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B10)>9,YEAR($B10)+1,YEAR($B10)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":41.918678348887738},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":28.768678348887729},10.84,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":37.761269424867862},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":24.61126942486786},10.84,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-02-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B11)>9,YEAR($B11)+1,YEAR($B11)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":42.358678348887736},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":34.048678348887734},10.93,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":38.20126942486786},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":29.891269424867861},10.93,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-03-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":7.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B12)>9,YEAR($B12)+1,YEAR($B12)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":27.108678348887732},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":27.878678348887735},7.62,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":22.951269424867863},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":23.721269424867867},7.62,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-04-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":4.43},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B13)>9,YEAR($B13)+1,YEAR($B13)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":12.458678348887734},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":13.708678348887734},4.43,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":8.3012694248678649},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":9.5512694248678649},4.43,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B14)>9,YEAR($B14)+1,YEAR($B14)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":10.248678348887733},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":8.3786783488877319},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":6.091269424867864},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":4.2212694248678631},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-06-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B15)>9,YEAR($B15)+1,YEAR($B15)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":9.908678348887733},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":2.368678348887733},3.88,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":5.7512694248678642},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":-1.7887305751321367},3.88,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-10-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B19)>9,YEAR($B19)+1,YEAR($B19)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":39.748678348887736},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":24.948678348887729},10.37,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":35.59126942486786},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":20.79126942486786},10.37,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2025-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B26)>9,YEAR($B26)+1,YEAR($B26)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":10.248678348887733},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":8.3786783488877319},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":6.091269424867864},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":4.2212694248678631},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2025-08-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":15.54},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B29)>9,YEAR($B29)+1,YEAR($B29)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":63.558678348887732},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":40.968678348887735},15.54,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":7.9613216511122671},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":59.401269424867863},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE)*1/(1-AVERAGE(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))),0)","v":36.811269424867859},15.54,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0.97005230627021966},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$137),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":12.118730575132137}]
[null,"2024-01-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B35<$B$44,0,1),FALSE))*100","v":4.5091000000000001},4.5091000000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":31445.948878934985},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":13443.317134361016},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B35)-ROW($B$32),FALSE))*1000","v":46766.942307692378},-10284875.342341742,{"$f":"+HLOOKUP($B35,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B35=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B35=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":199892.02399999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":117068.65900000001},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/O10","v":46766.942307692319},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":500271.56299999997},-12739363.292135712,0,316960.68299999996,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":199892.02399999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":117068.65900000001},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/X10","v":268930.19199751859},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":500271.56299999997},-13829877.746705793,0,316960.68299999996,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2024-12-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B46<$B$44,0,1),FALSE))*100","v":4.5091000000000001},4.5091000000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":37345.471542750951},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":23751.010253663975},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B46)-ROW($B$32),FALSE))*1000","v":112618.76500000016},-12776632.124095298,{"$f":"+HLOOKUP($B46,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B46=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B46=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":196087.69399999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":126828.75199999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/O21","v":112618.76500000016},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":512279.75},-18201553.247353006,0,322916.44599999994,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":196087.69399999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":126828.75199999998},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/X21","v":306868.51881720446},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":512279.75},-19460061.736652188,0,322916.44599999994,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2025-03-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B49<$B$44,0,1),FALSE))*100","v":4.5091000000000001},4.5091000000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-3529.1367242829874},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-11358.840391797989},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B49)-ROW($B$32),FALSE))*1000","v":89132.427884615361},-7863946.1552181244,{"$f":"+HLOOKUP($B49,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B49=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B49=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":152031.166},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":88581.834000000003},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/O24","v":89132.42788461539},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":429160.31299999997},-7686405.487606992,0,240613,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":152031.166},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":88581.834000000003},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/X24","v":255770.12304586402},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$144,MATCH($B$3,'PLVS Revenues'!$C$8:$C$144,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$143,0),0)),0)","v":429160.31299999997},-7955858.0913005155,0,240613,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"Charge",null,null,null,null,null,null,null,null,null,null,"$","$","$","$","$","$","$","$",null,"$","$","$","$","$","$","$","$"]
[null,"2024-02-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F11*F36","v":1175467.8945429539},325450.6200003695,351941.38207500032,0,0,0,null,{"$f":"+M11*M36","v":7292468.7514254833},3165320.0267504128,351941.38207500032,423375.8737453224,0,{"$f":"+R11*R36","v":0},0,0,null,{"$f":"+V11*V36","v":6576729.3599458979},2778828.3811203302,2880715.9195114942,423375.8737453224,0,0,{"$f":"+AB11*AB36","v":0},0]
[null,"2024-08-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F17*F42","v":1029231.8667154213},-661259.3355342038,1531345.4138888901,0,0,0,null,{"$f":"+M17*M42","v":9564853.2175231501},2660183.7533215559,1531345.4138888898,375848.28225615126,0,{"$f":"+R17*R42","v":0},0,0,null,{"$f":"+V17*V42","v":8939210.7851051595},2390234.3158168923,4528656.9714605743,375848.28225615126,0,0,{"$f":"+AB17*AB42","v":0},0]
[null,"2025-05-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F26*F51","v":249911.66371941089},-34429.269319589803,209008.48641826902,0,0,0,null,{"$f":"+M26*M51","v":1698846.1656064042},804848.89626980433,209008.4864182692,344278.29371820186,0,{"$f":"+R26*R51","v":0},0,0,null,{"$f":"+V26*V51","v":1009703.8226626907},405491.64152045373,743671.24637096771,344278.29371820186,0,0,{"$f":"+AB26*AB51","v":0},0]
[null,"2025-08-01",null,9360648.1085999999,-1645023.3893000002,{"$f":"+F29*F54","v":614492.46463542315},-395887.23588420503,1594747.2621634626,0,0,0,null,{"$f":"+M29*M54","v":9196280.954444116},2882377.5851901392,1594747.2621634619,381056.49308851606,0,{"$f":"+R29*R54","v":0},0,0,null,{"$f":"+V29*V54","v":8594747.0412004814},2589880.4195990097,4591484.8640508689,381056.49308851606,0,0,{"$f":"+AB29*AB54","v":0},0]
[null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow TRM",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal"]
[null,"2024-09-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":167530.19399999999},44.937880420655901,103402787.80388427,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":167530.19399999999},55.199370018828233,104868920.49335593,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":167530.19399999999},60.830296514992824,115265207.37147507]
[null,"2024-12-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":322916.44599999994},39.566371680231178,131802647.87963879,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":322916.44599999994},56.366138896973396,137574629.80225947,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":322916.44599999994},60.263458172248654,151465073.92345145]
[null,"2025-04-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":197351.886},39.072427436316602,167375702.02598879,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":197351.886},15.251597958445419,172071431.95753932,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$143,0)-1,0))","v":197351.886},15.254133742267854,188788027.46919009]
[null,null,null,"Total",{"$f":"+SUM(D57:K80)/SUM(D85:D108)","v":37.088640392369712},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(M57:U80)/SUM(M85:M108)","v":37.568636910791362},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(V57:AD80)/SUM(V85:V108)","v":41.31365337418287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$S,MATCH($M$3,'Effective Rates'!$B$5:$S$5,0)+IF($N$3<>\"Demand Only\",5,0),FALSE)-N110","v":0},"check",null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$143,StagingTRM!$A$8:$A$143),'Effective Rates'!$B:$S,MATCH($V$3,'Effective Rates'!$B$5:$S$5,0)+IF($W$3<>\"Demand Only\",5,0),FALSE)-W110","v":0},"check"]
[null,null,null,"CASH FLOW IMPACT of TRM vs. PRDM rate Design to",null,null,null,{"$f":"+B3","v":"Clark County PUD #1"}]

{"sheet":"Chart Data","index":38,"n_rows":146,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AB5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AC5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AD5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AE5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+Y2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+Z2","v":"Alternative 4 with PLVS option of: Demand and PLVS"}]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AF$6:AF$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.11660585881335928},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AG$6:AG$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.8788730019346678E-2},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AH$6:AH$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.4979730361178184},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AI$6:AI$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.11327413776595013},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.9247590956620548E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11412800787812243},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13827862763797955},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.9247590956620937E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AF$6:AF$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.11327413776595023},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AG$6:AG$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.8144253770672342E-2},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AH$6:AH$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.46092248296305571},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AI$6:AI$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.11290857046523782},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.7708063484844071E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0658233266763594E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.2314118225153205},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.2595057562552489E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.11290628934160267},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AG$6:AG$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.7771028044760715E-2},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AH$6:AH$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.41255221160549377},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AI$6:AI$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.10714259747073966},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.9926631086777069E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.2242540643690367E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.18654909017822124},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.8308972698021317E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.10714163227864766},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AG$6:AG$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.7654805776665947E-2},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.39776381010058337},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AI$6:AI$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9554709358194054E-2},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.6014639842473488E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.37974025903891E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.20257895433536188},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5843059802478004E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9554709358194443E-2},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.2850963827704567E-2},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AH$6:AH$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.39271892734432845},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AI$6:AI$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7791442029796843E-2},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.5222868833766145E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.7511918630248111E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.31311452084656416},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.5153231549633222E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.417893527408582E-2},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AG$6:AG$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.5500735660026376E-2},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AH$6:AH$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.37971105551325668},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AI$6:AI$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.5880350641669425E-2},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.44180013824063147},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.48723261185334121},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.25760954004882319},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.44763875145832871},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AF$6:AF$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.5874295354804611E-2},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.0903043180502434E-2},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AH$6:AH$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.36469126079620573},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.572388619944917E-2},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.1819225376812463E-2},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.8845483410940478E-2},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.16201499781371223},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.14393578076396793},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.5723886199449364E-2},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AG$6:AG$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.3919131184118811E-2},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AH$6:AH$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.30661991934880567},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AI$6:AI$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.8790005870361812E-2},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.990667113830846E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.2121460997455363E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.8703255823575545E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11983581134078733},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AF$6:AF$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.1602130931116045E-2},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2982852188285278E-2},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AH$6:AH$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.26336363799775453},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.9549323649304167E-2},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.417893527408582E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2976638944910668E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.8410819027776213E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.7574962172617948E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.8790005870362436E-2},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2976638944910668E-2},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AH$6:AH$140,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.25760954004882319},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.7574962172617948E-2},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.536735382201678E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.0146834403429109E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.12513537376087897},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5335181084545553E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AF$6:AF$140,0),1))","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.065738744294448E-2},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.2322006544605946E-2},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AH$6:AH$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.2314118225153205},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AI$6:AI$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.282821438677975E-2},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.302521890292334E-3},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.9811007596477122E-5},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0148200914161898E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.3464545093326235E-3},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.9553610039206985E-2},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AG$6:AG$140,0),1))","v":"Blaine, City of"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.1873722707685641E-2},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AH$6:AH$140,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.195808070615497E-2},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AI$6:AI$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.7374238518607286E-2},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.7302696091306235E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.2609892082042333E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.1491701616238174E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0386621923208571E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AF$6:AF$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.6504187066977227E-2},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AG$6:AG$140,0),1))","v":"Soda Springs, City of"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.2613161568952685E-2},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AH$6:AH$140,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.6530184723734671E-2},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AI$6:AI$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.1264547619942684E-2},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7807701291860874E-3},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.1158789609048163E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.492902619974475E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7807701291860874E-3},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A16=\"\",\"\",IF(A16+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A16+1))","v":15},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AF$6:AF$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=0,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.282794812962723E-2},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=1,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B17=CustomerDashboard!$B$3,VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AG$6:AG$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=0,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.0710781636564783E-2},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=1,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F17=CustomerDashboard!$B$3,VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AH$6:AH$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=0,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.4026112379897761E-2},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=1,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J17=CustomerDashboard!$B$3,VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AI$6:AI$140,0),1))","v":"Soda Springs, City of"},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=0,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.8919347283136481E-2},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=1,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N17=CustomerDashboard!$B$3,VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1519417615793255E-2},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.3219099423585134E-2},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11214989029261195},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1535186549357181E-2},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A27=\"\",\"\",IF(A27+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A27+1))","v":26},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AF$6:AF$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=0,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.5407545560277887E-2},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=1,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B28=CustomerDashboard!$B$3,VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AG$6:AG$140,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=0,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.1755290656231007E-2},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=1,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F28=CustomerDashboard!$B$3,VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=0,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.7760723505811429E-2},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=1,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J28=CustomerDashboard!$B$3,VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AI$6:AI$140,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=0,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.8368206443385993E-2},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=1,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N28=CustomerDashboard!$B$3,VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8495241071913046E-2},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.1665185793994945E-2},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.102196316075744},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.849524107191324E-2},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A35=\"\",\"\",IF(A35+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A35+1))","v":34},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AF$6:AF$140,0),1))","v":"Vigilante Elec Coop"},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=0,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.0837861211735084E-2},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=1,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B36=CustomerDashboard!$B$3,VLOOKUP(B36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AG$6:AG$140,0),1))","v":"Heyburn, City of"},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=0,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.5138940643829138E-2},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=1,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F36=CustomerDashboard!$B$3,VLOOKUP(F36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AH$6:AH$140,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=0,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5960013088153157E-2},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=1,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J36=CustomerDashboard!$B$3,VLOOKUP(J36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AI$6:AI$140,0),1))","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=0,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.3464545093326235E-3},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=1,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N36=CustomerDashboard!$B$3,VLOOKUP(N36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A36,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Weiser, City of"},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3962911888353238E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.1937079186580355E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.15913880273323877},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.6245856362414265E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A45=\"\",\"\",IF(A45+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A45+1))","v":44},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AF$6:AF$140,0),1))","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=0,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-9.302521890292334E-3},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=1,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B46=CustomerDashboard!$B$3,VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=0,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.1232985432400928E-3},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=1,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F46=CustomerDashboard!$B$3,VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AH$6:AH$140,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=0,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.0422305657820925E-2},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=1,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J46=CustomerDashboard!$B$3,VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AI$6:AI$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=0,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.9720296316256816E-3},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=1,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N46=CustomerDashboard!$B$3,VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Ferry County PUD #1"},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.203128943865737E-2},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.9350718976667727E-2},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.19996966795702373},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.1166776074662147E-2},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A54=\"\",\"\",IF(A54+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A54+1))","v":53},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AF$6:AF$140,0),1))","v":"Northern Lights"},{"$f":"IF(AND(VLOOKUP(B55,StagingTRM!$B:$E,4,FALSE)=0,B55<>CustomerDashboard!$B$3),VLOOKUP(B55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.9178967362834323E-3},{"$f":"IF(AND(VLOOKUP(B55,StagingTRM!$B:$E,4,FALSE)=1,B55<>CustomerDashboard!$B$3),VLOOKUP(B55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B55=CustomerDashboard!$B$3,VLOOKUP(B55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AG$6:AG$140,0),1))","v":"Mason County PUD #3"},{"$f":"IF(AND(VLOOKUP(F55,StagingTRM!$B:$E,4,FALSE)=0,F55<>CustomerDashboard!$B$3),VLOOKUP(F55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5744737119906955E-3},{"$f":"IF(AND(VLOOKUP(F55,StagingTRM!$B:$E,4,FALSE)=1,F55<>CustomerDashboard!$B$3),VLOOKUP(F55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F55=CustomerDashboard!$B$3,VLOOKUP(F55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AH$6:AH$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(J55,StagingTRM!$B:$E,4,FALSE)=0,J55<>CustomerDashboard!$B$3),VLOOKUP(J55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.2346773609219386E-2},{"$f":"IF(AND(VLOOKUP(J55,StagingTRM!$B:$E,4,FALSE)=1,J55<>CustomerDashboard!$B$3),VLOOKUP(J55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J55=CustomerDashboard!$B$3,VLOOKUP(J55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AI$6:AI$140,0),1))","v":"Tillamook PUD #1"},{"$f":"IF(AND(VLOOKUP(N55,StagingTRM!$B:$E,4,FALSE)=0,N55<>CustomerDashboard!$B$3),VLOOKUP(N55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.397684513977371E-2},{"$f":"IF(AND(VLOOKUP(N55,StagingTRM!$B:$E,4,FALSE)=1,N55<>CustomerDashboard!$B$3),VLOOKUP(N55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N55=CustomerDashboard!$B$3,VLOOKUP(N55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A55,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Hood River Elec Coop"},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.164358484497993E-2},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.798849863042421E-4},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.3537442836445522E-2},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=0,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.164009340732354E-2},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R55,StagingTRM!$B:$E,4,FALSE)=1,$R55<>CustomerDashboard!$B$3),VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R55=CustomerDashboard!$B$3,VLOOKUP($R55,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A59=\"\",\"\",IF(A59+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A59+1))","v":58},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AF$6:AF$140,0),1))","v":"Springfield Utility Board"},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=0,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.2251180907085621E-3},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=1,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B60=CustomerDashboard!$B$3,VLOOKUP(B60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AG$6:AG$140,0),1))","v":"Forest Grove, City of"},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=0,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.3816946795054695E-3},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=1,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F60=CustomerDashboard!$B$3,VLOOKUP(F60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AH$6:AH$140,0),1))","v":"Sumas, Town of"},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=0,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.6721924462928831E-2},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=1,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J60=CustomerDashboard!$B$3,VLOOKUP(J60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AI$6:AI$140,0),1))","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=0,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.7587721590036135E-2},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=1,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N60=CustomerDashboard!$B$3,VLOOKUP(N60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A60,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Cheney, City of"},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.1310105437509774E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.4139185170781608E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.1300584077583901E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.1314079444032193E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A73=\"\",\"\",IF(A73+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A73+1))","v":72},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=0,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2798380312708992E-2},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=1,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B74=CustomerDashboard!$B$3,VLOOKUP(B74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AG$6:AG$140,0),1))","v":"Peninsula Light Company"},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=0,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.5785281991466289E-2},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=1,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F74=CustomerDashboard!$B$3,VLOOKUP(F74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AH$6:AH$140,0),1))","v":"Milton, Town of"},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=0,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.3784757610417657E-2},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=1,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J74=CustomerDashboard!$B$3,VLOOKUP(J74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AI$6:AI$140,0),1))","v":"Canby, City of"},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=0,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.5029194332829723E-2},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=1,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N74=CustomerDashboard!$B$3,VLOOKUP(N74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A74,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Ellensburg, City of"},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1525465543885803E-2},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.4306178148607478E-2},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.14484171473482943},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1520824036931521E-2},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A77=\"\",\"\",IF(A77+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A77+1))","v":76},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AF$6:AF$140,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(B78,StagingTRM!$B:$E,4,FALSE)=0,B78<>CustomerDashboard!$B$3),VLOOKUP(B78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.7000238993216895E-2},{"$f":"IF(AND(VLOOKUP(B78,StagingTRM!$B:$E,4,FALSE)=1,B78<>CustomerDashboard!$B$3),VLOOKUP(B78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B78=CustomerDashboard!$B$3,VLOOKUP(B78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AG$6:AG$140,0),1))","v":"Fall River Elec Coop"},{"$f":"IF(AND(VLOOKUP(F78,StagingTRM!$B:$E,4,FALSE)=0,F78<>CustomerDashboard!$B$3),VLOOKUP(F78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.7155350718922904E-2},{"$f":"IF(AND(VLOOKUP(F78,StagingTRM!$B:$E,4,FALSE)=1,F78<>CustomerDashboard!$B$3),VLOOKUP(F78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F78=CustomerDashboard!$B$3,VLOOKUP(F78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AH$6:AH$140,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(J78,StagingTRM!$B:$E,4,FALSE)=0,J78<>CustomerDashboard!$B$3),VLOOKUP(J78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.7548161921670068E-2},{"$f":"IF(AND(VLOOKUP(J78,StagingTRM!$B:$E,4,FALSE)=1,J78<>CustomerDashboard!$B$3),VLOOKUP(J78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J78=CustomerDashboard!$B$3,VLOOKUP(J78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AI$6:AI$140,0),1))","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP(N78,StagingTRM!$B:$E,4,FALSE)=0,N78<>CustomerDashboard!$B$3),VLOOKUP(N78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.849524107191324E-2},{"$f":"IF(AND(VLOOKUP(N78,StagingTRM!$B:$E,4,FALSE)=1,N78<>CustomerDashboard!$B$3),VLOOKUP(N78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N78=CustomerDashboard!$B$3,VLOOKUP(N78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A78,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.1030343860134103E-2},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.2280617656421548E-3},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.4979730361178184},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=0,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.1030172501006812E-2},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R78,StagingTRM!$B:$E,4,FALSE)=1,$R78<>CustomerDashboard!$B$3),VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R78=CustomerDashboard!$B$3,VLOOKUP($R78,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A84=\"\",\"\",IF(A84+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A84+1))","v":83},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AF$6:AF$140,0),1))","v":"Salem Elec Coop"},{"$f":"IF(AND(VLOOKUP(B85,StagingTRM!$B:$E,4,FALSE)=0,B85<>CustomerDashboard!$B$3),VLOOKUP(B85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.9526011311213804E-2},{"$f":"IF(AND(VLOOKUP(B85,StagingTRM!$B:$E,4,FALSE)=1,B85<>CustomerDashboard!$B$3),VLOOKUP(B85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B85=CustomerDashboard!$B$3,VLOOKUP(B85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AG$6:AG$140,0),1))","v":"Ashland, City of"},{"$f":"IF(AND(VLOOKUP(F85,StagingTRM!$B:$E,4,FALSE)=0,F85<>CustomerDashboard!$B$3),VLOOKUP(F85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.9640081286141569E-2},{"$f":"IF(AND(VLOOKUP(F85,StagingTRM!$B:$E,4,FALSE)=1,F85<>CustomerDashboard!$B$3),VLOOKUP(F85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F85=CustomerDashboard!$B$3,VLOOKUP(F85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AH$6:AH$140,0),1))","v":"Columbia Power Coop"},{"$f":"IF(AND(VLOOKUP(J85,StagingTRM!$B:$E,4,FALSE)=0,J85<>CustomerDashboard!$B$3),VLOOKUP(J85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10666503912640964},{"$f":"IF(AND(VLOOKUP(J85,StagingTRM!$B:$E,4,FALSE)=1,J85<>CustomerDashboard!$B$3),VLOOKUP(J85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J85=CustomerDashboard!$B$3,VLOOKUP(J85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AI$6:AI$140,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(N85,StagingTRM!$B:$E,4,FALSE)=0,N85<>CustomerDashboard!$B$3),VLOOKUP(N85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.4810015371295314E-2},{"$f":"IF(AND(VLOOKUP(N85,StagingTRM!$B:$E,4,FALSE)=1,N85<>CustomerDashboard!$B$3),VLOOKUP(N85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N85=CustomerDashboard!$B$3,VLOOKUP(N85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A85,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2637217034373949E-3},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.208665166193384E-2},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.9245194871787351E-2},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=0,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.7587721590036135E-2},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R85,StagingTRM!$B:$E,4,FALSE)=1,$R85<>CustomerDashboard!$B$3),VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R85=CustomerDashboard!$B$3,VLOOKUP($R85,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A95=\"\",\"\",IF(A95+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A95+1))","v":94},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AF$6:AF$140,0),1))","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP(B96,StagingTRM!$B:$E,4,FALSE)=0,B96<>CustomerDashboard!$B$3),VLOOKUP(B96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.5222868833766145E-2},{"$f":"IF(AND(VLOOKUP(B96,StagingTRM!$B:$E,4,FALSE)=1,B96<>CustomerDashboard!$B$3),VLOOKUP(B96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B96=CustomerDashboard!$B$3,VLOOKUP(B96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AG$6:AG$140,0),1))","v":"Hermiston, City of"},{"$f":"IF(AND(VLOOKUP(F96,StagingTRM!$B:$E,4,FALSE)=0,F96<>CustomerDashboard!$B$3),VLOOKUP(F96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.7336627227670805E-2},{"$f":"IF(AND(VLOOKUP(F96,StagingTRM!$B:$E,4,FALSE)=1,F96<>CustomerDashboard!$B$3),VLOOKUP(F96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F96=CustomerDashboard!$B$3,VLOOKUP(F96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AH$6:AH$140,0),1))","v":"Burley, City of"},{"$f":"IF(AND(VLOOKUP(J96,StagingTRM!$B:$E,4,FALSE)=0,J96<>CustomerDashboard!$B$3),VLOOKUP(J96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11897815983230181},{"$f":"IF(AND(VLOOKUP(J96,StagingTRM!$B:$E,4,FALSE)=1,J96<>CustomerDashboard!$B$3),VLOOKUP(J96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J96=CustomerDashboard!$B$3,VLOOKUP(J96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AI$6:AI$140,0),1))","v":"Grant County PUD #2"},{"$f":"IF(AND(VLOOKUP(N96,StagingTRM!$B:$E,4,FALSE)=0,N96<>CustomerDashboard!$B$3),VLOOKUP(N96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4535023327638451E-2},{"$f":"IF(AND(VLOOKUP(N96,StagingTRM!$B:$E,4,FALSE)=1,N96<>CustomerDashboard!$B$3),VLOOKUP(N96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N96=CustomerDashboard!$B$3,VLOOKUP(N96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A96,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Mission Valley"},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.2176889221157568E-2},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.8745959517411665E-2},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.6187256904254791E-3},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=0,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.3058917852012024E-2},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R96,StagingTRM!$B:$E,4,FALSE)=1,$R96<>CustomerDashboard!$B$3),VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R96=CustomerDashboard!$B$3,VLOOKUP($R96,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A103=\"\",\"\",IF(A103+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A103+1))","v":102},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AF$6:AF$140,0),1))","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP(B104,StagingTRM!$B:$E,4,FALSE)=0,B104<>CustomerDashboard!$B$3),VLOOKUP(B104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.1365966218504411E-2},{"$f":"IF(AND(VLOOKUP(B104,StagingTRM!$B:$E,4,FALSE)=1,B104<>CustomerDashboard!$B$3),VLOOKUP(B104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B104=CustomerDashboard!$B$3,VLOOKUP(B104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AG$6:AG$140,0),1))","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP(F104,StagingTRM!$B:$E,4,FALSE)=0,F104<>CustomerDashboard!$B$3),VLOOKUP(F104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.1665185793994945E-2},{"$f":"IF(AND(VLOOKUP(F104,StagingTRM!$B:$E,4,FALSE)=1,F104<>CustomerDashboard!$B$3),VLOOKUP(F104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F104=CustomerDashboard!$B$3,VLOOKUP(F104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AH$6:AH$140,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(J104,StagingTRM!$B:$E,4,FALSE)=0,J104<>CustomerDashboard!$B$3),VLOOKUP(J104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.12513537376087897},{"$f":"IF(AND(VLOOKUP(J104,StagingTRM!$B:$E,4,FALSE)=1,J104<>CustomerDashboard!$B$3),VLOOKUP(J104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J104=CustomerDashboard!$B$3,VLOOKUP(J104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AI$6:AI$140,0),1))","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP(N104,StagingTRM!$B:$E,4,FALSE)=0,N104<>CustomerDashboard!$B$3),VLOOKUP(N104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.6977024416121326E-2},{"$f":"IF(AND(VLOOKUP(N104,StagingTRM!$B:$E,4,FALSE)=1,N104<>CustomerDashboard!$B$3),VLOOKUP(N104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N104=CustomerDashboard!$B$3,VLOOKUP(N104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A104,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0144312657624593E-2},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3759405725073374E-2},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.39271892734432845},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=0,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.3374879407472507E-2},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R104,StagingTRM!$B:$E,4,FALSE)=1,$R104<>CustomerDashboard!$B$3),VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R104=CustomerDashboard!$B$3,VLOOKUP($R104,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A113=\"\",\"\",IF(A113+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A113+1))","v":112},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AF$6:AF$140,0),1))","v":"Grant County PUD #2"},{"$f":"IF(AND(VLOOKUP(B114,StagingTRM!$B:$E,4,FALSE)=0,B114<>CustomerDashboard!$B$3),VLOOKUP(B114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4571967226635437E-2},{"$f":"IF(AND(VLOOKUP(B114,StagingTRM!$B:$E,4,FALSE)=1,B114<>CustomerDashboard!$B$3),VLOOKUP(B114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B114=CustomerDashboard!$B$3,VLOOKUP(B114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AG$6:AG$140,0),1))","v":"Douglas Electric Cooperative"},{"$f":"IF(AND(VLOOKUP(F114,StagingTRM!$B:$E,4,FALSE)=0,F114<>CustomerDashboard!$B$3),VLOOKUP(F114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.2952196338175264E-2},{"$f":"IF(AND(VLOOKUP(F114,StagingTRM!$B:$E,4,FALSE)=1,F114<>CustomerDashboard!$B$3),VLOOKUP(F114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F114=CustomerDashboard!$B$3,VLOOKUP(F114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AH$6:AH$140,0),1))","v":"Blaine, City of"},{"$f":"IF(AND(VLOOKUP(J114,StagingTRM!$B:$E,4,FALSE)=0,J114<>CustomerDashboard!$B$3),VLOOKUP(J114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13350052522754088},{"$f":"IF(AND(VLOOKUP(J114,StagingTRM!$B:$E,4,FALSE)=1,J114<>CustomerDashboard!$B$3),VLOOKUP(J114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J114=CustomerDashboard!$B$3,VLOOKUP(J114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AI$6:AI$140,0),1))","v":"Douglas Electric Cooperative"},{"$f":"IF(AND(VLOOKUP(N114,StagingTRM!$B:$E,4,FALSE)=0,N114<>CustomerDashboard!$B$3),VLOOKUP(N114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.2813501881576356E-2},{"$f":"IF(AND(VLOOKUP(N114,StagingTRM!$B:$E,4,FALSE)=1,N114<>CustomerDashboard!$B$3),VLOOKUP(N114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N114=CustomerDashboard!$B$3,VLOOKUP(N114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A114,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.827872668501546E-2},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.0710781636564783E-2},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1289506397683407},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=0,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.8278197315288371E-2},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R114,StagingTRM!$B:$E,4,FALSE)=1,$R114<>CustomerDashboard!$B$3),VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R114=CustomerDashboard!$B$3,VLOOKUP($R114,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A122=\"\",\"\",IF(A122+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A122+1))","v":121},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clallam County PUD #1"},{"$f":"IF(AND(VLOOKUP(B123,StagingTRM!$B:$E,4,FALSE)=0,B123<>CustomerDashboard!$B$3),VLOOKUP(B123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.9518595362886839E-2},{"$f":"IF(AND(VLOOKUP(B123,StagingTRM!$B:$E,4,FALSE)=1,B123<>CustomerDashboard!$B$3),VLOOKUP(B123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B123=CustomerDashboard!$B$3,VLOOKUP(B123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AG$6:AG$140,0),1))","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP(F123,StagingTRM!$B:$E,4,FALSE)=0,F123<>CustomerDashboard!$B$3),VLOOKUP(F123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.37974025903891E-2},{"$f":"IF(AND(VLOOKUP(F123,StagingTRM!$B:$E,4,FALSE)=1,F123<>CustomerDashboard!$B$3),VLOOKUP(F123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F123=CustomerDashboard!$B$3,VLOOKUP(F123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AH$6:AH$140,0),1))","v":"Lane County Elec Coop"},{"$f":"IF(AND(VLOOKUP(J123,StagingTRM!$B:$E,4,FALSE)=0,J123<>CustomerDashboard!$B$3),VLOOKUP(J123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1484544836213183},{"$f":"IF(AND(VLOOKUP(J123,StagingTRM!$B:$E,4,FALSE)=1,J123<>CustomerDashboard!$B$3),VLOOKUP(J123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J123=CustomerDashboard!$B$3,VLOOKUP(J123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AI$6:AI$140,0),1))","v":"Wahkiakum County PUD #1"},{"$f":"IF(AND(VLOOKUP(N123,StagingTRM!$B:$E,4,FALSE)=0,N123<>CustomerDashboard!$B$3),VLOOKUP(N123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.8987003957237978E-2},{"$f":"IF(AND(VLOOKUP(N123,StagingTRM!$B:$E,4,FALSE)=1,N123<>CustomerDashboard!$B$3),VLOOKUP(N123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N123=CustomerDashboard!$B$3,VLOOKUP(N123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A123,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3964314334184628E-2},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0137415348327218E-2},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.2458996351540368E-2},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=0,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.880440128197497E-2},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R123,StagingTRM!$B:$E,4,FALSE)=1,$R123<>CustomerDashboard!$B$3),VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R123=CustomerDashboard!$B$3,VLOOKUP($R123,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A127=\"\",\"\",IF(A127+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A127+1))","v":126},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=0,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.1074153850589947E-2},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=1,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B128=CustomerDashboard!$B$3,VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AG$6:AG$140,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=0,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.2763739999710161E-2},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=1,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F128=CustomerDashboard!$B$3,VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AH$6:AH$140,0),1))","v":"Ashland, City of"},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=0,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.17533185336117585},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=1,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J128=CustomerDashboard!$B$3,VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AI$6:AI$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=0,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=1,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N128=CustomerDashboard!$B$3,VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.9684499164729143E-2},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.282794812962723E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.384007375707925E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.8657391299304241E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.282821438677975E-2},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A134=\"\",\"\",IF(A134+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A134+1))","v":133},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(B135,StagingTRM!$B:$E,4,FALSE)=0,B135<>CustomerDashboard!$B$3),VLOOKUP(B135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B135,StagingTRM!$B:$E,4,FALSE)=1,B135<>CustomerDashboard!$B$3),VLOOKUP(B135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B135=CustomerDashboard!$B$3,VLOOKUP(B135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.968465111694759E-2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AG$6:AG$140,0),1))","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP(F135,StagingTRM!$B:$E,4,FALSE)=0,F135<>CustomerDashboard!$B$3),VLOOKUP(F135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11412800787812243},{"$f":"IF(AND(VLOOKUP(F135,StagingTRM!$B:$E,4,FALSE)=1,F135<>CustomerDashboard!$B$3),VLOOKUP(F135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F135=CustomerDashboard!$B$3,VLOOKUP(F135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AH$6:AH$140,0),1))","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP(J135,StagingTRM!$B:$E,4,FALSE)=0,J135<>CustomerDashboard!$B$3),VLOOKUP(J135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.20257895433536188},{"$f":"IF(AND(VLOOKUP(J135,StagingTRM!$B:$E,4,FALSE)=1,J135<>CustomerDashboard!$B$3),VLOOKUP(J135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J135=CustomerDashboard!$B$3,VLOOKUP(J135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP(N135,StagingTRM!$B:$E,4,FALSE)=0,N135<>CustomerDashboard!$B$3),VLOOKUP(N135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.14393578076396793},{"$f":"IF(AND(VLOOKUP(N135,StagingTRM!$B:$E,4,FALSE)=1,N135<>CustomerDashboard!$B$3),VLOOKUP(N135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N135=CustomerDashboard!$B$3,VLOOKUP(N135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A135,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9554709358194443E-2},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.5500735660026376E-2},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.39776381010058337},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=0,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.9554709358194054E-2},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R135,StagingTRM!$B:$E,4,FALSE)=1,$R135<>CustomerDashboard!$B$3),VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R135=CustomerDashboard!$B$3,VLOOKUP($R135,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$T$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$T$5:$W$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A143=\"\",\"\",IF(A143+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A143+1))","v":""}]
[{"$f":"+IF(A144=\"\",\"\",IF(A144+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A144+1))","v":""}]
[{"$f":"+IF(A145=\"\",\"\",IF(A145+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A145+1))","v":""}]

{"sheet":"Chart Data (MWh)","index":39,"n_rows":149,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AB5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AC5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AD5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},{"$f":"+'Effective Rates'!AE5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Clark County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS"]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AF$6:AF$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.861947632821828},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AG$6:AG$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.812033191103382},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AH$6:AH$140,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.087048563328409},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AI$6:AI$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.279728296478368},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A3,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.101294217460016},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.994439642226403},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.861387154072482},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.10129421746003},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AF$6:AF$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.279728296478364},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AG$6:AG$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.47933618857687},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AH$6:AH$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":13.736302495941082},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AI$6:AI$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.633778503921107},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A4,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":55.17659642670052},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":55.878709652832846},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.670181468535631},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":55.441552271741251},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AF$6:AF$140,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.633857277578311},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AG$6:AG$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.897973988412318},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AH$6:AH$140,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":15.408575700123979},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AI$6:AI$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.882072746920855},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A5,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.193836908629031},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.27889432447715},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.578903626103497},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.236247492394916},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AF$6:AF$140,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.882106130899434},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AG$6:AG$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.090450459990031},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":21.730925656239336},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AI$6:AI$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.85225839435968},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A6,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.006990917397559},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.659365194993704},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.117530425851157},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.000696372155701},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AF$6:AF$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.852258394359666},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.391267541887334},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AH$6:AH$140,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":21.667528604719298},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AI$6:AI$140,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.770744436042079},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A7,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.13760647406945},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.923262875923285},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":46.285366091881038},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.135151861666216},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.836400407890558},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AG$6:AG$140,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.081052650078533},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AH$6:AH$140,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.124203361595161},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AI$6:AI$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.755166476923257},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A8,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":56.732657692539071},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":58.520356906343004},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.211943265598048},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":56.96239830380226},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AF$6:AF$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.75537455240633},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AG$6:AG$140,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.613452043219127},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AH$6:AH$140,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.559233690616832},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.507310961240393},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A9,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.101317739202237},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.746536503234239},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.035153183581514},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.350031998637618},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.507310961240385},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AG$6:AG$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.41477253244593},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AH$6:AH$140,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":23.677397200767253},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AI$6:AI$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.571555424006135},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A10,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.984168128835456},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.430331851547571},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.131802546491251},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.903701183201662},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AF$6:AF$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.116809708914818},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.658831548975847},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AH$6:AH$140,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.438241698106243},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.22452933692022},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A11,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.836400407890558},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.268702911276144},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.836083900536536},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.761225979960756},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.571555424006114},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.268702911276144},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AH$6:AH$140,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.211943265598048},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AI$6:AI$140,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.761225979960756},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A12,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.784026454301667},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.600328614784843},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.590876070286463},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.78289437109482},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AF$6:AF$140,0),1))","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":24.500685446511572},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.869777569507576},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AH$6:AH$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.670181468535631},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AI$6:AI$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.799362931201642},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A13,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.267281305617736},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.608551650100139},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.809721310243141},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.265673027926077},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AF$6:AF$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.224368790417699},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AG$6:AG$140,0),1))","v":"Blaine, City of"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.342319677823717},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AH$6:AH$140,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.640102368260536},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AI$6:AI$140,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.190279460748428},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A14,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.587018547205801},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.791530875381618},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.904488851698908},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.705857356419706},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AF$6:AF$140,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":24.041336320864687},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AG$6:AG$140,0),1))","v":"Soda Springs, City of"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.824578934941876},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AH$6:AH$140,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.68296381228776},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AI$6:AI$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.625932409624326},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A15,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.36239902626312},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.430512543665387},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.921774805667432},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.36239902626312},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A16=\"\",\"\",IF(A16+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A16+1))","v":15},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AF$6:AF$140,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=0,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.799372055023625},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=1,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B17=CustomerDashboard!$B$3,VLOOKUP(B17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AG$6:AG$140,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=0,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.540737495758542},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=1,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F17=CustomerDashboard!$B$3,VLOOKUP(F17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AH$6:AH$140,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=0,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.555049298218236},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=1,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J17=CustomerDashboard!$B$3,VLOOKUP(J17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AI$6:AI$140,0),1))","v":"Soda Springs, City of"},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=0,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.957551104974755},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=1,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N17=CustomerDashboard!$B$3,VLOOKUP(N17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A17,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.010539235028325},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.948619497284035},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.515836095653412},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.009964769721755},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A27=\"\",\"\",IF(A27+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A27+1))","v":26},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AF$6:AF$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=0,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.896057771935205},{"$f":"IF(AND(VLOOKUP(B28,StagingTRM!$B:$E,4,FALSE)=1,B28<>CustomerDashboard!$B$3),VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B28=CustomerDashboard!$B$3,VLOOKUP(B28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AG$6:AG$140,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=0,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.124907676904478},{"$f":"IF(AND(VLOOKUP(F28,StagingTRM!$B:$E,4,FALSE)=1,F28<>CustomerDashboard!$B$3),VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F28=CustomerDashboard!$B$3,VLOOKUP(F28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AH$6:AH$140,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=0,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.548970118303863},{"$f":"IF(AND(VLOOKUP(J28,StagingTRM!$B:$E,4,FALSE)=1,J28<>CustomerDashboard!$B$3),VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J28=CustomerDashboard!$B$3,VLOOKUP(J28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AI$6:AI$140,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=0,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.24652450665446},{"$f":"IF(AND(VLOOKUP(N28,StagingTRM!$B:$E,4,FALSE)=1,N28<>CustomerDashboard!$B$3),VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N28=CustomerDashboard!$B$3,VLOOKUP(N28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A28,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Steilacoom, Town of"},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.303611705356765},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.418585875695896},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.976756095742964},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=0,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.303611705356772},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R28,StagingTRM!$B:$E,4,FALSE)=1,$R28<>CustomerDashboard!$B$3),VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R28=CustomerDashboard!$B$3,VLOOKUP($R28,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A39=\"\",\"\",IF(A39+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A39+1))","v":38},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AF$6:AF$140,0),1))","v":"Lost River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B40,StagingTRM!$B:$E,4,FALSE)=0,B40<>CustomerDashboard!$B$3),VLOOKUP(B40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.662065105860513},{"$f":"IF(AND(VLOOKUP(B40,StagingTRM!$B:$E,4,FALSE)=1,B40<>CustomerDashboard!$B$3),VLOOKUP(B40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B40=CustomerDashboard!$B$3,VLOOKUP(B40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AG$6:AG$140,0),1))","v":"Columbia Basin Elec Coop"},{"$f":"IF(AND(VLOOKUP(F40,StagingTRM!$B:$E,4,FALSE)=0,F40<>CustomerDashboard!$B$3),VLOOKUP(F40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.846343056753124},{"$f":"IF(AND(VLOOKUP(F40,StagingTRM!$B:$E,4,FALSE)=1,F40<>CustomerDashboard!$B$3),VLOOKUP(F40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F40=CustomerDashboard!$B$3,VLOOKUP(F40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AH$6:AH$140,0),1))","v":"Forest Grove, City of"},{"$f":"IF(AND(VLOOKUP(J40,StagingTRM!$B:$E,4,FALSE)=0,J40<>CustomerDashboard!$B$3),VLOOKUP(J40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.930759594718914},{"$f":"IF(AND(VLOOKUP(J40,StagingTRM!$B:$E,4,FALSE)=1,J40<>CustomerDashboard!$B$3),VLOOKUP(J40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J40=CustomerDashboard!$B$3,VLOOKUP(J40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AI$6:AI$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(N40,StagingTRM!$B:$E,4,FALSE)=0,N40<>CustomerDashboard!$B$3),VLOOKUP(N40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.576756416109269},{"$f":"IF(AND(VLOOKUP(N40,StagingTRM!$B:$E,4,FALSE)=1,N40<>CustomerDashboard!$B$3),VLOOKUP(N40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N40=CustomerDashboard!$B$3,VLOOKUP(N40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A40,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Southside Elec Lines"},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.924255691605843},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.672758655516684},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.786493323532724},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=0,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.208734071762457},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R40,StagingTRM!$B:$E,4,FALSE)=1,$R40<>CustomerDashboard!$B$3),VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R40=CustomerDashboard!$B$3,VLOOKUP($R40,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A45=\"\",\"\",IF(A45+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A45+1))","v":44},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AF$6:AF$140,0),1))","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=0,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.267281305617736},{"$f":"IF(AND(VLOOKUP(B46,StagingTRM!$B:$E,4,FALSE)=1,B46<>CustomerDashboard!$B$3),VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B46=CustomerDashboard!$B$3,VLOOKUP(B46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AG$6:AG$140,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=0,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.59886453206407},{"$f":"IF(AND(VLOOKUP(F46,StagingTRM!$B:$E,4,FALSE)=1,F46<>CustomerDashboard!$B$3),VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F46=CustomerDashboard!$B$3,VLOOKUP(F46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AH$6:AH$140,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=0,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.582440689550509},{"$f":"IF(AND(VLOOKUP(J46,StagingTRM!$B:$E,4,FALSE)=1,J46<>CustomerDashboard!$B$3),VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J46=CustomerDashboard!$B$3,VLOOKUP(J46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AI$6:AI$140,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=0,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.169456160099998},{"$f":"IF(AND(VLOOKUP(N46,StagingTRM!$B:$E,4,FALSE)=1,N46<>CustomerDashboard!$B$3),VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N46=CustomerDashboard!$B$3,VLOOKUP(N46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A46,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Ferry County PUD #1"},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.102026723104416},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.668519306267669},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.249209416894992},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=0,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.055004824948114},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R46,StagingTRM!$B:$E,4,FALSE)=1,$R46<>CustomerDashboard!$B$3),VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R46=CustomerDashboard!$B$3,VLOOKUP($R46,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A57=\"\",\"\",IF(A57+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A57+1))","v":56},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AF$6:AF$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(B58,StagingTRM!$B:$E,4,FALSE)=0,B58<>CustomerDashboard!$B$3),VLOOKUP(B58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.089276569601715},{"$f":"IF(AND(VLOOKUP(B58,StagingTRM!$B:$E,4,FALSE)=1,B58<>CustomerDashboard!$B$3),VLOOKUP(B58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B58=CustomerDashboard!$B$3,VLOOKUP(B58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AG$6:AG$140,0),1))","v":"Canby, City of"},{"$f":"IF(AND(VLOOKUP(F58,StagingTRM!$B:$E,4,FALSE)=0,F58<>CustomerDashboard!$B$3),VLOOKUP(F58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.369548565365605},{"$f":"IF(AND(VLOOKUP(F58,StagingTRM!$B:$E,4,FALSE)=1,F58<>CustomerDashboard!$B$3),VLOOKUP(F58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F58=CustomerDashboard!$B$3,VLOOKUP(F58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AH$6:AH$140,0),1))","v":"Pacific County PUD #2"},{"$f":"IF(AND(VLOOKUP(J58,StagingTRM!$B:$E,4,FALSE)=0,J58<>CustomerDashboard!$B$3),VLOOKUP(J58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.69412170986395},{"$f":"IF(AND(VLOOKUP(J58,StagingTRM!$B:$E,4,FALSE)=1,J58<>CustomerDashboard!$B$3),VLOOKUP(J58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J58=CustomerDashboard!$B$3,VLOOKUP(J58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AI$6:AI$140,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(N58,StagingTRM!$B:$E,4,FALSE)=0,N58<>CustomerDashboard!$B$3),VLOOKUP(N58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.987106632733941},{"$f":"IF(AND(VLOOKUP(N58,StagingTRM!$B:$E,4,FALSE)=1,N58<>CustomerDashboard!$B$3),VLOOKUP(N58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N58=CustomerDashboard!$B$3,VLOOKUP(N58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A58,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.94256935906315},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.603451803850383},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.481842117254523},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=0,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.972454030900735},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R58,StagingTRM!$B:$E,4,FALSE)=1,$R58<>CustomerDashboard!$B$3),VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R58=CustomerDashboard!$B$3,VLOOKUP($R58,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A60=\"\",\"\",IF(A60+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A60+1))","v":59},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AF$6:AF$140,0),1))","v":"Tanner Elec Coop"},{"$f":"IF(AND(VLOOKUP(B61,StagingTRM!$B:$E,4,FALSE)=0,B61<>CustomerDashboard!$B$3),VLOOKUP(B61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.096065817805403},{"$f":"IF(AND(VLOOKUP(B61,StagingTRM!$B:$E,4,FALSE)=1,B61<>CustomerDashboard!$B$3),VLOOKUP(B61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B61=CustomerDashboard!$B$3,VLOOKUP(B61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AG$6:AG$140,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(F61,StagingTRM!$B:$E,4,FALSE)=0,F61<>CustomerDashboard!$B$3),VLOOKUP(F61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.271572921806964},{"$f":"IF(AND(VLOOKUP(F61,StagingTRM!$B:$E,4,FALSE)=1,F61<>CustomerDashboard!$B$3),VLOOKUP(F61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F61=CustomerDashboard!$B$3,VLOOKUP(F61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AH$6:AH$140,0),1))","v":"Grays Harbor PUD #1"},{"$f":"IF(AND(VLOOKUP(J61,StagingTRM!$B:$E,4,FALSE)=0,J61<>CustomerDashboard!$B$3),VLOOKUP(J61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.384639617729647},{"$f":"IF(AND(VLOOKUP(J61,StagingTRM!$B:$E,4,FALSE)=1,J61<>CustomerDashboard!$B$3),VLOOKUP(J61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J61=CustomerDashboard!$B$3,VLOOKUP(J61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AI$6:AI$140,0),1))","v":"Peninsula Light Company"},{"$f":"IF(AND(VLOOKUP(N61,StagingTRM!$B:$E,4,FALSE)=0,N61<>CustomerDashboard!$B$3),VLOOKUP(N61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.555953053637865},{"$f":"IF(AND(VLOOKUP(N61,StagingTRM!$B:$E,4,FALSE)=1,N61<>CustomerDashboard!$B$3),VLOOKUP(N61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N61=CustomerDashboard!$B$3,VLOOKUP(N61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A61,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Skamania County PUD #1"},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.943348441425037},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.655277028181239},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.76142814933263},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=0,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.624261047579417},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R61,StagingTRM!$B:$E,4,FALSE)=1,$R61<>CustomerDashboard!$B$3),VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R61=CustomerDashboard!$B$3,VLOOKUP($R61,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A67=\"\",\"\",IF(A67+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A67+1))","v":66},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AF$6:AF$140,0),1))","v":"Fall River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B68,StagingTRM!$B:$E,4,FALSE)=0,B68<>CustomerDashboard!$B$3),VLOOKUP(B68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.299254506752163},{"$f":"IF(AND(VLOOKUP(B68,StagingTRM!$B:$E,4,FALSE)=1,B68<>CustomerDashboard!$B$3),VLOOKUP(B68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B68=CustomerDashboard!$B$3,VLOOKUP(B68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AG$6:AG$140,0),1))","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP(F68,StagingTRM!$B:$E,4,FALSE)=0,F68<>CustomerDashboard!$B$3),VLOOKUP(F68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.384347907786498},{"$f":"IF(AND(VLOOKUP(F68,StagingTRM!$B:$E,4,FALSE)=1,F68<>CustomerDashboard!$B$3),VLOOKUP(F68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F68=CustomerDashboard!$B$3,VLOOKUP(F68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AH$6:AH$140,0),1))","v":"Oregon Trail Coop"},{"$f":"IF(AND(VLOOKUP(J68,StagingTRM!$B:$E,4,FALSE)=0,J68<>CustomerDashboard!$B$3),VLOOKUP(J68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.745263226615371},{"$f":"IF(AND(VLOOKUP(J68,StagingTRM!$B:$E,4,FALSE)=1,J68<>CustomerDashboard!$B$3),VLOOKUP(J68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J68=CustomerDashboard!$B$3,VLOOKUP(J68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AI$6:AI$140,0),1))","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP(N68,StagingTRM!$B:$E,4,FALSE)=0,N68<>CustomerDashboard!$B$3),VLOOKUP(N68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":55.441552271741251},{"$f":"IF(AND(VLOOKUP(N68,StagingTRM!$B:$E,4,FALSE)=1,N68<>CustomerDashboard!$B$3),VLOOKUP(N68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N68=CustomerDashboard!$B$3,VLOOKUP(N68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A68,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Yakama Power"},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.76039830396806},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.053510753254933},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.383336833613278},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=0,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.713656588607506},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R68,StagingTRM!$B:$E,4,FALSE)=1,$R68<>CustomerDashboard!$B$3),VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R68=CustomerDashboard!$B$3,VLOOKUP($R68,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A76=\"\",\"\",IF(A76+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A76+1))","v":75},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AF$6:AF$140,0),1))","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP(B77,StagingTRM!$B:$E,4,FALSE)=0,B77<>CustomerDashboard!$B$3),VLOOKUP(B77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.533773377643087},{"$f":"IF(AND(VLOOKUP(B77,StagingTRM!$B:$E,4,FALSE)=1,B77<>CustomerDashboard!$B$3),VLOOKUP(B77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B77=CustomerDashboard!$B$3,VLOOKUP(B77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AG$6:AG$140,0),1))","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP(F77,StagingTRM!$B:$E,4,FALSE)=0,F77<>CustomerDashboard!$B$3),VLOOKUP(F77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.603451803850383},{"$f":"IF(AND(VLOOKUP(F77,StagingTRM!$B:$E,4,FALSE)=1,F77<>CustomerDashboard!$B$3),VLOOKUP(F77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F77=CustomerDashboard!$B$3,VLOOKUP(F77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AH$6:AH$140,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(J77,StagingTRM!$B:$E,4,FALSE)=0,J77<>CustomerDashboard!$B$3),VLOOKUP(J77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.636127702462062},{"$f":"IF(AND(VLOOKUP(J77,StagingTRM!$B:$E,4,FALSE)=1,J77<>CustomerDashboard!$B$3),VLOOKUP(J77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J77=CustomerDashboard!$B$3,VLOOKUP(J77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AI$6:AI$140,0),1))","v":"Northern Lights"},{"$f":"IF(AND(VLOOKUP(N77,StagingTRM!$B:$E,4,FALSE)=0,N77<>CustomerDashboard!$B$3),VLOOKUP(N77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.832436029427306},{"$f":"IF(AND(VLOOKUP(N77,StagingTRM!$B:$E,4,FALSE)=1,N77<>CustomerDashboard!$B$3),VLOOKUP(N77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N77=CustomerDashboard!$B$3,VLOOKUP(N77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A77,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.900193882182414},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.198603502988959},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.68296381228776},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=0,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.371582026183432},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R77,StagingTRM!$B:$E,4,FALSE)=1,$R77<>CustomerDashboard!$B$3),VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R77=CustomerDashboard!$B$3,VLOOKUP($R77,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A85=\"\",\"\",IF(A85+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A85+1))","v":84},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AF$6:AF$140,0),1))","v":"Pacific County PUD #2"},{"$f":"IF(AND(VLOOKUP(B86,StagingTRM!$B:$E,4,FALSE)=0,B86<>CustomerDashboard!$B$3),VLOOKUP(B86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.759067798035595},{"$f":"IF(AND(VLOOKUP(B86,StagingTRM!$B:$E,4,FALSE)=1,B86<>CustomerDashboard!$B$3),VLOOKUP(B86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B86=CustomerDashboard!$B$3,VLOOKUP(B86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AG$6:AG$140,0),1))","v":"Nespelem Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(F86,StagingTRM!$B:$E,4,FALSE)=0,F86<>CustomerDashboard!$B$3),VLOOKUP(F86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.342058811468654},{"$f":"IF(AND(VLOOKUP(F86,StagingTRM!$B:$E,4,FALSE)=1,F86<>CustomerDashboard!$B$3),VLOOKUP(F86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F86=CustomerDashboard!$B$3,VLOOKUP(F86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AH$6:AH$140,0),1))","v":"Orcas P & L"},{"$f":"IF(AND(VLOOKUP(J86,StagingTRM!$B:$E,4,FALSE)=0,J86<>CustomerDashboard!$B$3),VLOOKUP(J86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.455997574056425},{"$f":"IF(AND(VLOOKUP(J86,StagingTRM!$B:$E,4,FALSE)=1,J86<>CustomerDashboard!$B$3),VLOOKUP(J86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J86=CustomerDashboard!$B$3,VLOOKUP(J86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AI$6:AI$140,0),1))","v":"Lower Valley Energy"},{"$f":"IF(AND(VLOOKUP(N86,StagingTRM!$B:$E,4,FALSE)=0,N86<>CustomerDashboard!$B$3),VLOOKUP(N86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.117624685178384},{"$f":"IF(AND(VLOOKUP(N86,StagingTRM!$B:$E,4,FALSE)=1,N86<>CustomerDashboard!$B$3),VLOOKUP(N86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N86=CustomerDashboard!$B$3,VLOOKUP(N86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A86,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.246524506654453},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.124907676904478},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.408623926334371},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=0,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.24652450665446},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R86,StagingTRM!$B:$E,4,FALSE)=1,$R86<>CustomerDashboard!$B$3),VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R86=CustomerDashboard!$B$3,VLOOKUP($R86,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A97=\"\",\"\",IF(A97+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A97+1))","v":96},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AF$6:AF$140,0),1))","v":"Idaho County L & P"},{"$f":"IF(AND(VLOOKUP(B98,StagingTRM!$B:$E,4,FALSE)=0,B98<>CustomerDashboard!$B$3),VLOOKUP(B98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.115481382211556},{"$f":"IF(AND(VLOOKUP(B98,StagingTRM!$B:$E,4,FALSE)=1,B98<>CustomerDashboard!$B$3),VLOOKUP(B98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B98=CustomerDashboard!$B$3,VLOOKUP(B98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AG$6:AG$140,0),1))","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP(F98,StagingTRM!$B:$E,4,FALSE)=0,F98<>CustomerDashboard!$B$3),VLOOKUP(F98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.191588048636447},{"$f":"IF(AND(VLOOKUP(F98,StagingTRM!$B:$E,4,FALSE)=1,F98<>CustomerDashboard!$B$3),VLOOKUP(F98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F98=CustomerDashboard!$B$3,VLOOKUP(F98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AH$6:AH$140,0),1))","v":"Peninsula Light Company"},{"$f":"IF(AND(VLOOKUP(J98,StagingTRM!$B:$E,4,FALSE)=0,J98<>CustomerDashboard!$B$3),VLOOKUP(J98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.327123078950038},{"$f":"IF(AND(VLOOKUP(J98,StagingTRM!$B:$E,4,FALSE)=1,J98<>CustomerDashboard!$B$3),VLOOKUP(J98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J98=CustomerDashboard!$B$3,VLOOKUP(J98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AI$6:AI$140,0),1))","v":"Fall River Elec Coop"},{"$f":"IF(AND(VLOOKUP(N98,StagingTRM!$B:$E,4,FALSE)=0,N98<>CustomerDashboard!$B$3),VLOOKUP(N98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.462592329961616},{"$f":"IF(AND(VLOOKUP(N98,StagingTRM!$B:$E,4,FALSE)=1,N98<>CustomerDashboard!$B$3),VLOOKUP(N98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N98=CustomerDashboard!$B$3,VLOOKUP(N98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A98,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.290695865856492},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.191588048636447},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.068126429294956},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=0,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.107534238865384},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R98,StagingTRM!$B:$E,4,FALSE)=1,$R98<>CustomerDashboard!$B$3),VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R98=CustomerDashboard!$B$3,VLOOKUP($R98,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A109=\"\",\"\",IF(A109+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A109+1))","v":108},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AF$6:AF$140,0),1))","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP(B110,StagingTRM!$B:$E,4,FALSE)=0,B110<>CustomerDashboard!$B$3),VLOOKUP(B110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.984168128835456},{"$f":"IF(AND(VLOOKUP(B110,StagingTRM!$B:$E,4,FALSE)=1,B110<>CustomerDashboard!$B$3),VLOOKUP(B110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B110=CustomerDashboard!$B$3,VLOOKUP(B110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AG$6:AG$140,0),1))","v":"Consumers Power"},{"$f":"IF(AND(VLOOKUP(F110,StagingTRM!$B:$E,4,FALSE)=0,F110<>CustomerDashboard!$B$3),VLOOKUP(F110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.945114975503095},{"$f":"IF(AND(VLOOKUP(F110,StagingTRM!$B:$E,4,FALSE)=1,F110<>CustomerDashboard!$B$3),VLOOKUP(F110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F110=CustomerDashboard!$B$3,VLOOKUP(F110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AH$6:AH$140,0),1))","v":"Richland, City of"},{"$f":"IF(AND(VLOOKUP(J110,StagingTRM!$B:$E,4,FALSE)=0,J110<>CustomerDashboard!$B$3),VLOOKUP(J110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.034236563834227},{"$f":"IF(AND(VLOOKUP(J110,StagingTRM!$B:$E,4,FALSE)=1,J110<>CustomerDashboard!$B$3),VLOOKUP(J110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J110=CustomerDashboard!$B$3,VLOOKUP(J110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AI$6:AI$140,0),1))","v":"Eatonville, City of"},{"$f":"IF(AND(VLOOKUP(N110,StagingTRM!$B:$E,4,FALSE)=0,N110<>CustomerDashboard!$B$3),VLOOKUP(N110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.552756007759669},{"$f":"IF(AND(VLOOKUP(N110,StagingTRM!$B:$E,4,FALSE)=1,N110<>CustomerDashboard!$B$3),VLOOKUP(N110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N110=CustomerDashboard!$B$3,VLOOKUP(N110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A110,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.741359330017183},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.03055522646266},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.559233690616832},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=0,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.741356846630964},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R110,StagingTRM!$B:$E,4,FALSE)=1,$R110<>CustomerDashboard!$B$3),VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R110=CustomerDashboard!$B$3,VLOOKUP($R110,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A115=\"\",\"\",IF(A115+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A115+1))","v":114},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AF$6:AF$140,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(B116,StagingTRM!$B:$E,4,FALSE)=0,B116<>CustomerDashboard!$B$3),VLOOKUP(B116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.784026454301667},{"$f":"IF(AND(VLOOKUP(B116,StagingTRM!$B:$E,4,FALSE)=1,B116<>CustomerDashboard!$B$3),VLOOKUP(B116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B116=CustomerDashboard!$B$3,VLOOKUP(B116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AG$6:AG$140,0),1))","v":"McMinnville, City of"},{"$f":"IF(AND(VLOOKUP(F116,StagingTRM!$B:$E,4,FALSE)=0,F116<>CustomerDashboard!$B$3),VLOOKUP(F116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.86577080356939},{"$f":"IF(AND(VLOOKUP(F116,StagingTRM!$B:$E,4,FALSE)=1,F116<>CustomerDashboard!$B$3),VLOOKUP(F116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F116=CustomerDashboard!$B$3,VLOOKUP(F116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AH$6:AH$140,0),1))","v":"West Oregon Elec Coop"},{"$f":"IF(AND(VLOOKUP(J116,StagingTRM!$B:$E,4,FALSE)=0,J116<>CustomerDashboard!$B$3),VLOOKUP(J116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.361265647108979},{"$f":"IF(AND(VLOOKUP(J116,StagingTRM!$B:$E,4,FALSE)=1,J116<>CustomerDashboard!$B$3),VLOOKUP(J116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J116=CustomerDashboard!$B$3,VLOOKUP(J116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AI$6:AI$140,0),1))","v":"Bonners Ferry, City of"},{"$f":"IF(AND(VLOOKUP(N116,StagingTRM!$B:$E,4,FALSE)=0,N116<>CustomerDashboard!$B$3),VLOOKUP(N116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.794338218230074},{"$f":"IF(AND(VLOOKUP(N116,StagingTRM!$B:$E,4,FALSE)=1,N116<>CustomerDashboard!$B$3),VLOOKUP(N116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N116=CustomerDashboard!$B$3,VLOOKUP(N116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A116,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Central Electric Coop"},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.234202399803877},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.177150821934497},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.478938215212168},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=0,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.288598539647346},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R116,StagingTRM!$B:$E,4,FALSE)=1,$R116<>CustomerDashboard!$B$3),VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R116=CustomerDashboard!$B$3,VLOOKUP($R116,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A127=\"\",\"\",IF(A127+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A127+1))","v":126},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AF$6:AF$140,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=0,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.300043017983086},{"$f":"IF(AND(VLOOKUP(B128,StagingTRM!$B:$E,4,FALSE)=1,B128<>CustomerDashboard!$B$3),VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B128=CustomerDashboard!$B$3,VLOOKUP(B128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AG$6:AG$140,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=0,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.549206470934813},{"$f":"IF(AND(VLOOKUP(F128,StagingTRM!$B:$E,4,FALSE)=1,F128<>CustomerDashboard!$B$3),VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F128=CustomerDashboard!$B$3,VLOOKUP(F128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AH$6:AH$140,0),1))","v":"Ashland, City of"},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=0,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.536557628293536},{"$f":"IF(AND(VLOOKUP(J128,StagingTRM!$B:$E,4,FALSE)=1,J128<>CustomerDashboard!$B$3),VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J128=CustomerDashboard!$B$3,VLOOKUP(J128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AI$6:AI$140,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=0,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N128,StagingTRM!$B:$E,4,FALSE)=1,N128<>CustomerDashboard!$B$3),VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N128=CustomerDashboard!$B$3,VLOOKUP(N128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.31364766554514},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A128,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.799372055023625},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.450028700150568},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.962304768504048},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=0,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.799362931201642},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R128,StagingTRM!$B:$E,4,FALSE)=1,$R128<>CustomerDashboard!$B$3),VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R128=CustomerDashboard!$B$3,VLOOKUP($R128,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A130=\"\",\"\",IF(A130+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A130+1))","v":129},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AB$6:AB$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AF$6:AF$140,0),1))","v":"Central Electric Coop"},{"$f":"IF(AND(VLOOKUP(B131,StagingTRM!$B:$E,4,FALSE)=0,B131<>CustomerDashboard!$B$3),VLOOKUP(B131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.234202399803877},{"$f":"IF(AND(VLOOKUP(B131,StagingTRM!$B:$E,4,FALSE)=1,B131<>CustomerDashboard!$B$3),VLOOKUP(B131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B131=CustomerDashboard!$B$3,VLOOKUP(B131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AC$6:AC$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AG$6:AG$140,0),1))","v":"Lane County Elec Coop"},{"$f":"IF(AND(VLOOKUP(F131,StagingTRM!$B:$E,4,FALSE)=0,F131<>CustomerDashboard!$B$3),VLOOKUP(F131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.789982287330602},{"$f":"IF(AND(VLOOKUP(F131,StagingTRM!$B:$E,4,FALSE)=1,F131<>CustomerDashboard!$B$3),VLOOKUP(F131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F131=CustomerDashboard!$B$3,VLOOKUP(F131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AD$6:AD$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AH$6:AH$140,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(J131,StagingTRM!$B:$E,4,FALSE)=0,J131<>CustomerDashboard!$B$3),VLOOKUP(J131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":43.267593977184013},{"$f":"IF(AND(VLOOKUP(J131,StagingTRM!$B:$E,4,FALSE)=1,J131<>CustomerDashboard!$B$3),VLOOKUP(J131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J131=CustomerDashboard!$B$3,VLOOKUP(J131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AE$6:AE$140,0),1),INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AI$6:AI$140,0),1))","v":"East End Mutual Electric"},{"$f":"IF(AND(VLOOKUP(N131,StagingTRM!$B:$E,4,FALSE)=0,N131<>CustomerDashboard!$B$3),VLOOKUP(N131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.811142916050883},{"$f":"IF(AND(VLOOKUP(N131,StagingTRM!$B:$E,4,FALSE)=1,N131<>CustomerDashboard!$B$3),VLOOKUP(N131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N131=CustomerDashboard!$B$3,VLOOKUP(N131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$140,MATCH($A131,'Effective Rates'!AJ$6:AJ$140,0),1)","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.93013515122751},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.801368073235629},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.438241698106243},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=0,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.930135151227518},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R131,StagingTRM!$B:$E,4,FALSE)=1,$R131<>CustomerDashboard!$B$3),VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R131=CustomerDashboard!$B$3,VLOOKUP($R131,'Effective Rates'!$C:$AK,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AK$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"IF(A137=\"\",\"\",IF(A137+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A137+1))","v":""}]
[{"$f":"IF(A146=\"\",\"\",IF(A146+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A146+1))","v":""}]
[{"$f":"IF(A147=\"\",\"\",IF(A147+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A147+1))","v":""}]
[{"$f":"IF(A148=\"\",\"\",IF(A148+1>MAX('Effective Rates'!$AJ$5:$AJ$140),\"\",A148+1))","v":""}]